MIRA INFORM REPORT
|
Report No. : |
303103 |
|
Report Date : |
13.01.2015 |
IDENTIFICATION DETAILS
|
Name : |
VIPETRADE-COMERCIO INTERNACIONAL LDA |
|
|
|
|
Registered Office : |
Rua Cidade de Guimarães, nº 187, Pavilhão 4 4800-858-SAO Torcato Guimaraes |
|
|
|
|
Country : |
Portugal |
|
|
|
|
Financials (as on) : |
2013 |
|
|
|
|
Date of Incorporation : |
01.10.1992 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Wholesale trade of textiles |
|
|
|
|
No. of Employees : |
09 |
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 – 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 |
Company
name and address
|
||||||||||||||||||||||||||
|
Financial
Highlights
|
|
2011 |
2012 |
2013 |
|||
|
Net Sales |
14.815.654,31 |
|
13.104.620,24 |
|
18.837.901,32 |
|
Net Income For the Year |
160.293,97 |
|
210.417,26 |
|
300.829,63 |
|
Shareholders Funds |
1.279.956,93 |
|
1.490.374,19 |
|
1.995.522,67 |
|
Stocks |
1.243.990,51 |
|
1.018.508,91 |
|
1.994.566,07 |
|
LIABILITY |
3.615.019,60 |
|
4.922.688,32 |
|
5.380.304,37 |
|
ASSETS |
4.894.976,53 |
|
6.413.062,51 |
|
7.375.827,04 |
Summary
|
|
Legal Form |
Private Limited Company |
|
Constitution |
01-10-1992 |
|
V.A.T. Number / NIF |
502880716 |
|
Employees |
9 |
|
Capital |
575.000,00 |
|
Sales in : 31-12-2013 |
18.837.901,32 |
|
Shareholders Funds in: 31-12-2013 |
1.995.522,67 |
|
Credit Risk Level |
Moderate Credit Risk |
|
Credit Limit |
124.699,50 |
|
Payments |
Good |
|
Credit Recommendation |
Some Caution |
|
Rating |
E3 |
|
Actual Condition |
In activity |
Management
Bodies
|
|
OVIDIO VALERIANO DE FARIA ABREU FERNANDES |
Managing-Partner |
|
ANTONIO ALBERTO PERRY LOPES RODRIGUES |
Managing-Partner |
|
TIAGO VALERIANO DO VALE ABREU FERNANDES |
Managing-Partner |
|
Legal Structure |
|
Registed on the Register Record Office of Guimaraes with the Register Number 502880716 previous number 4083 in 10-11-1996 |
|
Constitution celebrated in 01-10-1992 published on Diário da República number 23 of 28-01-1993 |
|
To oblige the company it is necessary 2 signature |
|
Changes to Society |
|
In 22-10-2014 on Portal MJ of 24-10-2014 social change |
|
|
In 27-12-2013 on Portal MJ of 30-12-2013 increase of capital Clique para ver detalhes
|
|
|
In 17-10-2007 on Portal MJ of 23-10-2007 manager change Clique para ver detalhes
|
|
|
In 08-01-2003 on Diário da República number 71 of 25-03-2003 increase of capital |
|
|
on Diário da República number 200 of 29-08-1996 social change |
|
Capital |
|
The Capital is 575.000,00 |
|
with the following distribution |
|
PEDRO MIGUEL TRIGO LOPES RODRIGUES |
86.250,00 |
15% |
|
OVIDIO VALERIANO DE FARIA ABREU FERNANDES |
191.660,00 |
33,332% |
|
ANTONIO ALBERTO PERRY LOPES RODRIGUES |
201.250,00 |
35% |
|
FRANCISCO JOSE DO VALE ABREU FERNANDES |
47.920,00 |
8,334% |
|
TIAGO VALERIANO DO VALE ABREU FERNANDES |
47.920,00 |
8,334% |
Biographies
|
|
Name |
PEDRO MIGUEL TRIGO LOPES RODRIGUES |
|
Funtion |
Partner |
|
Address |
Rua dos Miosótis, 279, C/8, Paranhos |
|
Locality |
4250-286 PORTO |
|
Civil State |
Married |
|
Consort |
Cláudia Filipa Teixeira Lopes |
|
Professional Connections |
The subject has connections with the following company (ies) |
|
VIPECOTTON COMERCIO INTERNACIONAL LDA as Partner with a participation of 80,00 , in a capital of 50.000,00 . |
|
|
EUROCOTTON-COMERCIO INTERNACIONAL DE TEXTEIS LDA as Partner with a participation of 3.750,00 , in a capital of 25.000,00 . |
|
|
Name |
OVIDIO VALERIANO DE FARIA ABREU FERNANDES |
|
Funtion |
Managing-Partner |
|
Address |
Casa das Quintãs, Rua da Corredoura, nº 7 |
|
Locality |
4800-863 SAO TORCATO |
|
Civil State |
Widow |
|
Professional Connections |
The subject has connections with the following company (ies) |
|
EUROCOTTON-COMERCIO INTERNACIONAL DE TEXTEIS LDA as Managing-Partner with a participation of 8.333,34 , in a capital of 25.000,00 . |
|
|
VIPECOTTON COMERCIO INTERNACIONAL LDA as Managing-Partner with a participation of 100,00 , in a capital of 50.000,00 . |
|
|
Name |
ANTONIO ALBERTO PERRY LOPES RODRIGUES |
|
Funtion |
Managing-Partner |
|
Address |
Rua Nova da Fonte Cova, lote 24 |
|
Locality |
4800-000 GUIMARAES |
|
Naturality |
Lordelo do ouro |
|
Civil State |
Divorced |
|
Professional Connections |
The subject has connections with the following company (ies) |
|
VIPECOTTON COMERCIO INTERNACIONAL LDA as Managing-Partner with a participation of 220,00 , in a capital of 50.000,00 . |
|
|
EUROCOTTON-COMERCIO INTERNACIONAL DE TEXTEIS LDA as Managing-Partner with a participation of 8.750,00 , in a capital of 25.000,00 . |
|
|
Name |
FRANCISCO JOSE DO VALE ABREU FERNANDES |
|
Funtion |
Partner |
|
Address |
Rua da Corredoura, casa das Quintãs, n.º7 |
|
Locality |
4800-863 SÃO TORCATO |
|
Naturality |
Guimarães (São Paio) |
|
Civil State |
Divorced |
|
Professional Connections |
The subject has connections with the following company (ies) |
|
VIPVOZ SERVICOS DE TELECOMUNICACOES DIGITAIS LDA as Managing-Partner with a participation of 22.500,00 , in a capital of 112.500,00 . |
|
|
EUROCOTTON-COMERCIO INTERNACIONAL DE TEXTEIS LDA as Partner with a participation of 2.083,33 , in a capital of 25.000,00 . |
|
|
VIPECOTTON COMERCIO INTERNACIONAL LDA as Partner with a participation of 100,00 , in a capital of 50.000,00 . |
|
|
Name |
TIAGO VALERIANO DO VALE ABREU FERNANDES |
|
Funtion |
Managing-Partner |
|
Address |
Rua Cónego Dr. Manuel Faria, nº 626, 1º Esq. |
|
Locality |
4800-073 AZUREM |
|
Naturality |
Guimarães (São Paio) |
|
Civil State |
Married |
|
Consort |
Marta Cruz Falances Campos Costa |
|
Professional Connections |
The subject has connections with the following company (ies) |
|
EUROCOTTON-COMERCIO INTERNACIONAL DE TEXTEIS LDA as Managing-Partner with a participation of 2.083,33 , in a capital of 25.000,00 . |
|
|
VIPVOZ SERVICOS DE TELECOMUNICACOES DIGITAIS LDA as Managing-Partner with a participation of 11.250,00 , in a capital of 112.500,00 . |
|
|
VIPECOTTON COMERCIO INTERNACIONAL LDA as Managing-Partner with a participation of 100,00 , in a capital of 50.000,00 . |
|
Activities
|
|
Line of Business |
Percentage |
|
Wholesale of textiles |
100% |
|
Geographic Distribution of Sales |
|
Internal Market |
International Market |
|
Year |
EU |
Extra-EU |
Total |
|
2013 |
16.945.203,58 |
89,95% |
1.892.697,74 |
10,05% |
0,00 |
0,00% |
18.837.901,32 |
|
|
2012 |
13.001.221,86 |
99,21% |
103.398,38 |
0,79% |
0,00 |
0,00% |
13.104.620,24 |
|
|
2011 |
14.392.976,35 |
97,15% |
420.676,86 |
2,84% |
2.001,10 |
0,01% |
14.815.654,31 |
|
|
2010 |
11.263.918,73 |
99,95% |
0,00 |
0,00% |
5.557,70 |
0,05% |
11.269.476,43 |
|
Geographic Distribution of Purchases |
|
Internal Market |
International Market |
|
Year |
EU |
Extra-EU |
Total |
|
2013 |
2.960.592,85 |
17,30% |
3.233.868,97 |
18,90% |
10.915.232,31 |
63,80% |
17.109.694,13 |
|
|
2012 |
3.122.745,80 |
27,86% |
1.811.165,57 |
16,16% |
6.276.309,38 |
55,99% |
11.210.220,75 |
|
|
2011 |
1.827.572,22 |
14,61% |
944.035,91 |
7,55% |
9.737.306,08 |
77,84% |
12.508.914,21 |
|
|
2010 |
1.076.351,65 |
11,14% |
- |
- |
8.588.891,69 |
88,86% |
9.665.243,34 |
Source: IES
|
Banks and Financial Institutions |
|
BANCO SANTANDER TOTTA SA |
Guimarães-Conde Margaride I |
|
Incidents |
|
Legal Actions |
|
Date |
Process |
Author |
Type |
Amount |
Judicial District |
Court |
Situation |
|
|
133286/14.7YIPRT |
|
Acção de Processo Comum |
53.801,91 |
Comarca de Braga-Guimarães-UC |
31-10-2014
Massa Insolvente de Barbosa & Neto,
Lda.
Employees
|
|
Year |
Total |
Men |
Women |
|
2013 |
9 |
6 |
67% |
3 |
33% |
|
|
2012 |
11 |
7 |
64% |
4 |
36% |
|
|
2011 |
11 |
7 |
64% |
4 |
36% |
|
|
2010 |
11 |
7 |
64% |
4 |
36% |
|
Head Office and Installations |
|
Had head office Avenida D. João IV, nº 525, 4810-531, GUIMARAES |
|
Head office and warehouse Rua Cidade de Guimarães, nº 187, Pavilhão 4, 4800-858, SAO TORCATO, Tel:253420020, Fax:253512936 |
Financial
Demonstration SNC
|
||
|
Balance Sheet SNC |
||
|
CoinEUROS |
Year:2013 |
|
|
2013 |
2012 |
2011 |
% Var.2013/12 |
|
ASSET |
||||||
|
Non-current assets |
||||||
|
Tangible fixed assets |
784.318,62 |
815.831,01 |
864.556,19 |
(3,86)% |
||
|
Investment properties |
- |
- |
- |
- |
||
|
Goodwill |
- |
- |
- |
- |
||
|
Intangible assets |
- |
- |
322,94 |
- |
||
|
Biological assets |
- |
- |
- |
- |
||
|
Financial participations - patrimonial equity method |
64.098,69 |
52.406,00 |
52.406,00 |
22,31% |
||
|
Financial participations - other methods |
58.000,00 |
8.000,00 |
8.000,00 |
625,00% |
||
|
Shareholders/partners |
- |
- |
- |
- |
||
|
Other financial assets |
- |
- |
- |
- |
||
|
Deferred tax assets |
- |
- |
- |
- |
||
|
Financial investments(exclusive use by small entities and micro entities) |
- |
- |
- |
- |
||
|
Total |
906.417,31 |
876.237,01 |
925.285,13 |
3,44% |
||
|
Current assets |
||||||
|
Inventories |
1.994.566,07 |
1.018.508,91 |
1.243.990,51 |
95,83% |
||
|
Biological assets |
- |
- |
- |
- |
||
|
Costumers |
2.500.597,75 |
2.970.899,98 |
1.786.068,65 |
(15,83)% |
||
|
Advances to suppliers |
140.878,69 |
822.049,41 |
163.920,00 |
(82,86)% |
||
|
State and other public entities |
197.709,57 |
54.392,64 |
84.665,26 |
263,49% |
||
|
Shareholders/partners |
19.109,87 |
11.109,87 |
11.109,87 |
72,01% |
||
|
Other accounts receivable |
608.888,75 |
416.051,09 |
424.986,55 |
46,35% |
||
|
Deferrals |
10.621,10 |
4.332,60 |
4.811,69 |
145,14% |
||
|
Financial assets held for trading |
6.500,00 |
5.000,00 |
- |
30,00% |
||
|
Other financial assets |
- |
- |
- |
- |
||
|
Non-current assets held for sale |
- |
- |
- |
- |
||
|
Other current assets |
- |
- |
- |
- |
||
|
Cashier and bank deposits |
990.537,93 |
234.481,00 |
250.138,87 |
322,44% |
||
|
Total |
6.469.409,73 |
5.536.825,50 |
3.969.691,40 |
16,84% |
||
|
TOTAL ASSET |
7.375.827,04 |
6.413.062,51 |
4.894.976,53 |
15,01% |
||
|
SHAREHOLDERS FUNDS AND LIABILITIES |
||||||
|
SHAREHOLDERS FUNDS |
||||||
|
Capital |
575.000,00 |
375.000,00 |
375.000,00 |
53,33% |
||
|
Own shares |
- |
- |
- |
- |
||
|
Other shareholders funds instruments |
- |
- |
- |
- |
||
|
Emission premiuns |
- |
- |
- |
- |
||
|
Legal reserves |
65.041,48 |
54.520,62 |
46.485,92 |
19,30% |
||
|
Other reserves |
220.273,78 |
220.273,78 |
220.273,78 |
- |
||
|
Net retained |
830.058,93 |
630.162,53 |
477.903,26 |
31,72% |
||
|
Adjustments on financial assets |
4.318,85 |
- |
- |
- |
||
|
Revaluation surplus |
- |
- |
- |
- |
||
|
Other shareholders funds changes |
- |
- |
- |
- |
||
|
Total |
1.694.693,04 |
1.279.956,93 |
1.119.662,96 |
32,40% |
||
|
Net income for the period |
300.829,63 |
210.417,26 |
160.293,97 |
42,97% |
||
|
Antecipated dividends |
- |
- |
- |
- |
||
|
TOTAL OF SHAREHOLDERS FUNDS |
1.995.522,67 |
1.490.374,19 |
1.279.956,93 |
33,89% |
||
|
LIABILITY |
||||||
|
Non-current liiabilities |
||||||
|
Provisions |
- |
- |
- |
- |
||
|
Financing obtained |
470.383,72 |
566.718,58 |
564.693,85 |
(17,00)% |
||
|
Responsability for post-employment beneficts |
- |
- |
- |
- |
||
|
Diferred taxes liabilities |
- |
- |
- |
- |
||
|
Other payable accounts |
- |
- |
- |
- |
||
|
Total |
470.383,72 |
566.718,58 |
564.693,85 |
(17,00)% |
||
|
Current liabilities |
||||||
|
Suppliers |
2.276.958,13 |
1.707.544,18 |
1.411.973,20 |
33,35% |
||
|
Advances from costumers |
- |
- |
- |
- |
||
|
State and other public entities |
142.800,55 |
232.083,04 |
33.551,10 |
(38,47)% |
||
|
Shareholders/partners |
- |
- |
- |
- |
||
|
Financing obtained |
1.694.801,07 |
2.249.708,38 |
1.409.931,50 |
(24,67)% |
||
|
Other payable accounts |
795.360,90 |
166.634,14 |
194.869,95 |
377,31% |
||
|
Deferrals |
- |
- |
- |
- |
||
|
Financial liabilities held for trading |
- |
- |
- |
- |
||
|
Other financial liabilities |
- |
- |
- |
- |
||
|
Non-current liabilities held for sale |
- |
- |
- |
- |
||
|
Other current liabilities |
- |
- |
- |
- |
||
|
Total |
4.909.920,65 |
4.355.969,74 |
3.050.325,75 |
12,72% |
||
|
TOTAL LIABILITIES |
5.380.304,37 |
4.922.688,32 |
3.615.019,60 |
9,30% |
||
|
TOTAL SHAREHOLDERS FUNDS AND LIABILITIES |
7.375.827,04 |
6.413.062,51 |
4.894.976,53 |
15,01% |
||
|
INCOME STATEMENT |
||||||
|
INCOME AND EXPENSES |
||||||
|
Sales and services |
18.837.901,32 |
13.104.620,24 |
14.815.654,31 |
43,75% |
||
|
Operating government grants |
- |
- |
- |
- |
||
|
Gains/losses allocated subsidiaries, associates and joint ventures |
- |
- |
- |
- |
||
|
Variation in production inventories |
- |
- |
- |
- |
||
|
Work for the entity itself |
- |
- |
- |
- |
||
|
Cost of goods sold and materials consumed |
16.133.636,97 |
11.435.702,35 |
12.687.768,32 |
41,08% |
||
|
Suppliers and external services |
1.057.318,00 |
747.920,96 |
996.794,75 |
41,37% |
||
|
Personnel costs |
306.006,49 |
290.683,26 |
345.262,33 |
5,27% |
||
|
Impairment of inventories (losses/revearsals) |
- |
- |
- |
- |
||
|
Impairment of receivables (losses/revearsals) |
430.583,77 |
44.514,94 |
- |
867,28% |
||
|
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 |
283.690,08 |
416.452,04 |
399.191,88 |
(31,88)% |
||
|
Other expenses and losses |
744.055,45 |
648.645,37 |
404.293,73 |
14,71% |
||
|
Result before depreciation, financing costs and taxes |
449.990,72 |
353.605,40 |
780.727,06 |
27,26% |
||
|
Expenses/reversals of depreciation and amortization |
33.003,97 |
46.505,87 |
50.545,36 |
(29,03)% |
||
|
Impairment of investments depreciable/amortizable (losses/reversals) |
- |
- |
- |
- |
||
|
Operating result (before financing costs and taxes) |
416.986,75 |
307.099,53 |
730.181,70 |
35,78% |
||
|
Interest and similar income obtained |
- |
- |
- |
- |
||
|
interest and similar expenses incurred |
- |
- |
492.140,02 |
- |
||
|
Net before taxes |
416.986,75 |
307.099,53 |
238.041,68 |
35,78% |
||
|
Income tax of the period |
116.157,12 |
96.682,27 |
77.747,71 |
20,14% |
||
|
Net profit for the period |
300.829,63 |
210.417,26 |
160.293,97 |
42,97% |
||
|
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 |
0,151 |
0,141 |
0,125 |
|||
|
Assets Profitability |
0,057 |
0,048 |
0,149 |
|||
|
Sales Net Profitability |
0,016 |
0,016 |
0,011 |
|||
|
EFFICIENCY RATIOS |
||||||
|
Medium Term Receivable |
48,451 |
82,748 |
44,001 |
|||
|
Asset Rotation |
2,554 |
2,043 |
3,027 |
|||
|
PRODUCTIVITY RATIOS |
||||||
|
Productivity |
8,837 |
5,741 |
6,163 |
|||
|
SHORT TERM RATIOS |
||||||
|
General Liquidity |
1,318 |
1,271 |
1,301 |
|||
|
Reduced Liquidity |
0,911 |
1,037 |
0,894 |
|||
|
Immediate Liquidity |
0,202 |
0,054 |
0,082 |
|||
|
MEDIUM LONG TERM RATIOS |
||||||
|
Financial Autonomy |
0,271 |
0,232 |
0,261 |
|||
|
Solvability |
0,371 |
0,303 |
0,354 |
|||
|
Borrowed Capital Structure |
0,913 |
0,885 |
0,844 |
|||
|
General Debt |
1,085 |
1,89 |
1,543 |
|||
|
Medium Long Term Debt |
0,236 |
0,38 |
0,441 |
|||
|
Debt Structure |
0,913 |
0,885 |
0,844 |
|||
|
Capital Structure |
4,242 |
2,63 |
2,267 |
|||
|
Operational and Financial Risk |
||||||
|
Operational Leverage Level |
6,485 |
5,434 |
2,914 |
|||
|
Financial Leverage Level |
1 |
1 |
3,067 |
|||
|
Combined Leverage Level |
6,485 |
5,434 |
8,937 |
|||
|
CASH FLOW STATEMENT |
|
Rubrics |
2013 |
2012 |
PERIODS |
|
CASH FLOWS FROM OPERATIONAL ACTIVITIES |
|||
|
Customers receipts |
18.877.619,78 |
11.875.273,97 |
58,97% |
|
Payments to suppliers |
16.916.427,46 |
12.318.157,89 |
37,33% |
|
Payments to employees |
306.006,49 |
290.683,26 |
5,27% |
|
Cash at bank generated from operations |
1.655.185,83 |
(733.567,18) |
325,64% |
|
Payment/receipt of income tax |
(116.157,12) |
(96.682,27) |
(20,14)% |
|
Other receipts/payments |
291.728,08 |
444.920,99 |
(34,43)% |
|
Cash Flows from Operational Activities (A) |
1.830.756,79 |
(385.328,46) |
575,12% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Payments regarding: |
|||
|
Fixed tangible assets |
1.491,58 |
- |
- |
|
Intangible assets |
- |
- |
- |
|
Financial investments |
51.500,00 |
5.000,00 |
930,00% |
|
Other assets |
- |
- |
- |
|
Receipts from: |
|||
|
Fixed tangible assets |
- |
- |
- |
|
Intangible assets |
- |
- |
- |
|
Financial investments |
- |
- |
- |
|
Other assets |
- |
- |
- |
|
Investment subsidies |
- |
- |
- |
|
Interest and similar income |
- |
- |
- |
|
Dividends |
- |
- |
- |
|
Cash Flows' Investments Activities (B) |
(52.991,58) |
(5.000,00) |
(959,83)% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Receipts from: |
|||
|
Obtained financing |
- |
841.801,61 |
- |
|
Paying-up of capital and other equity instruments |
200.000,00 |
- |
- |
|
Coverage of losses |
- |
- |
- |
|
Donations |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Payments regarding: |
|||
|
Obtained financing |
651.242,17 |
- |
- |
|
Interests and similar expenses |
570.466,11 |
467.131,02 |
22,12% |
|
Dividends |
- |
- |
- |
|
Capital's redution and other equity instruments |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Cash Flows' Financing Activities © |
(1.021.708,28) |
374.670,59 |
(372,70)% |
|
Variation in cash at bank and its equivalents (A+B+C) |
756.056,93 |
(15.657,87) |
4.928,61% |
|
Effect of exchange differences |
- |
- |
- |
|
Cash at bank and its equivalents at the start of period
|
234.481,00 |
250.138,87 |
(6,26)% |
|
Cash at bank and its equivalents at the end of period |
990.537,93 |
234.481,00 |
322,44% |
|
CASH FLOWS |
|
Movimentos do Periodo de 2013 |
||||
|
Rubrics |
Initial balance |
Debits |
Credits |
Final balance |
|
PERIOD'S CARRYING AMOUNT AND MOVEMENTS |
|
|||
|
Cash in hand |
47,67 |
21.942,07 |
21.981,74 |
8,00 |
|
Order deposits |
234.433,33 |
69.752.093,29 |
68.995.996,69 |
990.529,93 |
|
Other bank deposits |
- |
- |
- |
0,00 |
|
Total cash at bank and bank deposits |
234.481,00 |
69.774.035,36 |
69.017.978,43 |
990.537,93 |
|
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: |
0,00 |
0,00 |
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 |
0,00 |
0,00 |
0,00 |
0,00 |
|
Development projects |
- |
- |
- |
- |
|
Computer programmes |
- |
- |
- |
- |
|
Industrial property |
- |
- |
- |
- |
|
Others |
- |
- |
- |
- |
|
Other assets |
- |
- |
- |
- |
|
Grants related to income / operating |
- |
- |
- |
- |
|
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 |
0,00 |
0,00 |
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 |
430.583,77 |
- |
430.583,77 |
|
Other receivables |
- |
- |
0,00 |
|
Equity instruments and other securities |
- |
- |
0,00 |
|
Others |
- |
- |
0,00 |
|
TOTAL |
430.583,77 |
0,00 |
430.583,77 |
|
DEBTS REGISTERED AS
DOUBTFUL |
|
Rubrics |
Value |
|
Regarding insolvency and company recovery procedures or enforcement procedures |
685.635,77 |
|
Claimed in court |
- |
|
In arrears: |
0,00 |
|
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 |
- |
|
Over twenty four months |
- |
|
TOTAL |
685.635,77 |
|
EMPLOYEE BENEFITS,
COMPANY EMPLOYEES AND PERSONNEL COSTS |
|
Rubrics |
Average number of employees |
Average number of hours worked |
|
Company employees, paid and unpaid |
9 |
1.800 |
|
Paid company employees |
9 |
1.800 |
|
Company UNPAID employees |
0 |
0 |
|
Company employees, by type of working hours |
||
|
Full time company employees |
9 |
1.800 |
|
Of which: Full time company employees |
9 |
1.800 |
|
Part time company employees |
0 |
0 |
|
Of which: Part time company employees |
0 |
0 |
|
Company employees, by gender: |
||
|
Men |
6 |
1.200 |
|
Women |
3 |
600 |
|
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 |
306.006,49 |
|
Governance Bodies Remuneration |
76.944,48 |
|
Of which: Profit-sharing |
- |
|
Employees remuneration |
177.488,15 |
|
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 |
45.512,14 |
|
Insurance for accidents at work and professional diseases |
3.408,75 |
|
Social security expenses |
- |
|
Other staff costs |
2.652,97 |
|
Of which: |
|
|
Expenditure on education |
1.387,77 |
|
Expenditure on uniforms |
- |
|
INFORMATION BY
GEOGRAPHIC MARKETS |
|
Geographic markets |
||||
|
Rubrics |
Internal |
EU |
Extra-EU |
Total |
|
Sales |
16.945.195,12 |
1.892.697,74 |
- |
18.837.892,86 |
|
Services provided |
8,46 |
- |
- |
8,46 |
|
Purchases |
2.960.592,85 |
3.233.868,97 |
10.915.232,31 |
17.109.694,13 |
|
Supplies and external services |
1.048.077,95 |
- |
9.240,05 |
1.057.318,00 |
|
Acquisition of fixed tangible assets |
1.491,58 |
- |
- |
1.491,58 |
|
Acquisition of investment properties |
- |
- |
- |
0,00 |
|
Acquisition of intangible assets |
- |
- |
- |
0,00 |
|
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 |
2.719.790,18 |
3.001.613,86 |
(9,39)% |
|
Trade notes receivable |
466.443,34 |
224.338,12 |
107,92% |
|
Advances received from customers |
- |
- |
- |
|
Suppliers |
|||
|
Trade accounts payable |
1.609.222,50 |
873.578,12 |
84,21% |
|
Trade notes payable |
667.735,63 |
344.043,35 |
94,08% |
|
Trade accounts payable - unchecked invoices |
- |
489.922,71 |
- |
|
Advances to suppliers |
140.878,69 |
822.049,41 |
(82,86)% |
|
Staff |
|||
|
Payable remunerations |
- |
28,38 |
- |
|
Advanced payments |
- |
- |
- |
|
Bonds |
- |
- |
- |
|
Other operations |
- |
- |
- |
|
State and other public sector institutions |
|||
|
Income Tax |
71.978,22 |
54.392,64 |
32,33% |
|
Deductible IVA (debt cumulative amounts) |
4.086.337,87 |
2.585.971,25 |
58,02% |
|
Paid IVA (credit cumulative amounts) |
4.906.592,21 |
3.547.623,92 |
38,31% |
|
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 |
19.109,87 |
11.109,87 |
72,01% |
|
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 |
39.005,87 |
41.366,69 |
(5,71)% |
|
Deferred tax assets |
- |
- |
- |
|
Deferred tax liabilities |
- |
- |
- |
|
Unreleased subscriptions - Creditors |
- |
- |
- |
|
Advances received on account of sales |
- |
- |
- |
|
Other debtors and creditors |
|||
|
Other debtors |
214.181,60 |
326.418,54 |
(34,38)% |
|
Other creditors |
291.890,30 |
36.743,81 |
694,39% |
|
EXPENSE ACCOUNTS |
|
Rubrics |
2013 |
2012 |
PERIODS |
|
Supplies and external services |
1.057.318,00 |
747.920,96 |
41,37% |
|
Subcontracts |
341.760,73 |
142.114,81 |
140,48% |
|
Specialized services |
478.271,88 |
383.043,48 |
24,86% |
|
Specialized works |
89.764,44 |
34.995,66 |
156,50% |
|
Of which: Payments to workers placed through agencies |
- |
- |
- |
|
Advertising and promotion |
60,00 |
538,95 |
(88,87)% |
|
Surveillance and security |
- |
- |
- |
|
Fees |
2.980,06 |
2.799,97 |
6,43% |
|
Comissions |
104.142,29 |
133.081,81 |
(21,75)% |
|
Maintenance and repairs |
21.280,23 |
13.795,76 |
54,25% |
|
Others |
260.044,86 |
197.831,33 |
31,45% |
|
Materials |
5.609,76 |
5.759,97 |
(2,61)% |
|
Fast wear tools and utensils |
193,89 |
529,70 |
(63,40)% |
|
Books and technical documentation |
23,58 |
234,16 |
(89,93)% |
|
Office material |
3.206,14 |
2.606,59 |
23,00% |
|
Gift items |
2.186,15 |
2.389,52 |
(8,51)% |
|
Others |
- |
- |
- |
|
Energy and fluids |
35.700,41 |
37.031,36 |
(3,59)% |
|
Electricity |
10.452,75 |
11.664,25 |
(10,39)% |
|
Fuels |
24.474,11 |
23.313,59 |
4,98% |
|
Water |
769,45 |
2.053,52 |
(62,53)% |
|
Others |
4,10 |
- |
- |
|
Travel, lodging and transportation |
62.789,03 |
60.243,06 |
4,23% |
|
Travel and lodging |
30.241,20 |
27.317,35 |
10,70% |
|
Transport of personnel |
- |
- |
- |
|
Transport of goods |
32.547,83 |
32.925,71 |
(1,15)% |
|
Others |
- |
- |
- |
|
Different services |
133.186,19 |
119.728,28 |
11,24% |
|
Rents and leases |
35.912,46 |
36.765,26 |
(2,32)% |
|
Of which: Rents from land |
- |
- |
- |
|
Communication |
11.158,85 |
12.780,44 |
(12,69)% |
|
Insurance |
77.318,75 |
58.801,56 |
31,49% |
|
Royalties |
- |
- |
- |
|
Litigation and Notaries |
916,43 |
563,97 |
62,50% |
|
Representation expenses |
4.746,83 |
7.670,59 |
(38,12)% |
|
Cleaning, hygiene and comfort |
3.052,87 |
3.113,74 |
(1,95)% |
|
Other services |
80,00 |
32,72 |
144,50% |
|
Deliberation of
Approval of Accounts |
|
Were the financial year's accounts approved? |
|
|
YES |
|
|
Data da Aprovação: 28-02-2014 |
|
|
By (Unanimity/Majority): |
|
|
Unanimity |
|
|
Percentage of issued votes related to the share capital
subscribed with voting right |
|
|
100 |
|
|
The accounts were approved: |
|
|
In general meeting regularly convoked |
|
|
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 |
1.130.888,56 |
840.579,79 |
|
Allocated results / Available profits |
- |
- |
|
Percentages or bonuses to managing bodies |
- |
- |
|
Ditto to staff |
- |
- |
|
Reserves |
15.041,48 |
10.520,86 |
|
Coverage of losses |
- |
- |
|
7. Others |
- |
- |
|
BALANCE (1-2-3-4-5-6-7) |
1.115.847,08 |
830.058,93 |
|
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? |
|
|
NO |
|
|
Has the inspection body issued an assessment? |
|
|
Information Available |
|
|
The inspection body pronounced: |
|
|
Information Available |
|
|
LEGAL
CERTIFICATION OF ACCOUNTS (CLC) |
|
|
Is the entity required to have certified accounts by a Statutory
Auditor/Statutory Audit Firm? |
|
|
YES |
|
|
Identificação do ROC: 502666919 |
|
|
Was the Legal certification of accounts issued? |
|
|
YES |
|
|
Without reservation |
|
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.62.16 |
|
|
1 |
Rs.94.28 |
|
Euro |
1 |
Rs.73.73 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
NIS |
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.