MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

503009

Report Date :

09.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ROSY BLUE NV

 

 

Registered Office :

Hoveniersstraat  53-Bus  127 2018 Antwerpen

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

15.10.1973

 

 

Com. Reg. No.:

413178230

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

Wholesale of diamonds and other precious stones

 

 

No. of Employees :

34

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A+

 

Credit Rating

Explanation

Rating Comments

A+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

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

 

Country Name

                Previous Rating               

(30.09.2017)

Current Rating

(31.12.2017)

Belgium

A2

A2

 

Risk Category

 

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

BELGIUM - ECONOMIC OVERVIEW

 

Belgium’s central geographic location and highly developed transport network have helped develop a well-diversified economy, with a broad mix of transport, services, manufacturing, and high tech. Industry is concentrated mainly in the more heavily-populated region of Flanders in the north. Belgium is 100% reliant on foreign sources of fossil fuels, and the planned closure of its seven nuclear plants by 2025 should increase its dependence on foreign energy. Its role as a regional logistical hub makes its economy vulnerable to shifts in foreign demand, particularly with EU trading partners. Roughly three-quarters of Belgium's trade is with other EU countries.

Belgium’s GDP grew by 1.4% in 2016, unemployment at yearend was 8.4%, and the budget deficit was 2.7% of GDP. The economy largely recovered from the March 2016 terrorist attacks, which mainly impacted the Brussels region tourist and hospitality industry. Prime Minister Charles MICHEL's center-right government has pledged to further reduce the deficit in response to EU pressure to decrease Belgium's high public debt of about 107% of GDP, but such efforts could also dampen economic growth. In addition to restrained public spending, low wage growth and higher inflation 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 have generally made Belgian wages more competitive regionally, but risk worsening tensions with trade unions and triggering extended strikes.

 

Source : CIA

 


Company summary                        

 

Business  number

413178230

Branche  Unit  Number

2008860201

Company  name

ROSY  BLUE  NV

Address

HOVENIERSSTRAAT  53-BUS  127

2018 ANTWERPEN

Date  of  establishment

15/10/1973

Telephone  number

3232061600

Mobile  number

32489102231

Fax  number

032061601

Liable  for  VAT

yes

VAT  Number

BE.0413.178.230  Check  VAT  number

 

 

Ultimate holding company    

           

Company  name

Company  Number

ROSY  BLUE  ENTERPRISES  S.A.

B96232

 

 

Commentary

 

The  business  was  established  over  44  years  ago.

The  business  has  34  employees.

The  business  is  part  of  a  group.

The  business  has  been  at  the  address  for  over  20  years.

Pre-tax  profits  increased  by  110%  compared  to  the  previous  trading  period.

The  business  saw  a  decrease  in  their  Cash  Balance  of  27%  during  the  latest  trading  period.

 

 

ANNUAL ACCOUNTS

 

DATE  OF  LATEST  ACCOUNTS

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

31/12/2016

1,703,394,324

3,326,345

34,123,880

150,590,528

31/12/2015

1,602,023,886

1,579,532

32,617,396

159,098,792

31/12/2014

1,709,414,067

955,003

25,906,470

130,295,675

 

 

 

 

 

ACCOUNTS

 

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

31/12/2016

186,332,705

34

29,264,976

2,468,634

31/12/2015

224,410,369

35

29,264,976

2,081,252

31/12/2014

238,554,301

36

24,102,634

1,711,308

 

 

Payment expectations

 

Past  payments

 

Payment  expectation  days

1.90

Industry  average  payment

199.64

Industry  average  day  sales

211.23

expectation  days

 

outstanding

 

Day  sales  outstanding

13.89

 

 

 

 

Court data summary

 

BANKRUPTCY DETAILS

Court  action  type

no

 

PROTESTED  BILLS

Bill  amount

-

 

NSSO  DETAILS

Date  of  summons

-

 

 

Company information

 

Business  number

413178230

Company  name

ROSY  BLUE  NV

Fax  number

032061601

Date  founded

15/10/1973

Company  status

active

Company  type

Public  Limited  Company

Currency

Euro  (€)

Date  of  latest  accounts

31/12/2016

Activity  code

46761

Number  of  staff

34

Activity  description

Wholesale  of  diamonds  and other  precious  stones

 

 

Belgian  Bullettin  of  Acts Publications

moniteur  belge

 

 

 

 

Contractor details

 

Joint  Industrial  Committee  (JIC)

 

Significant  Events

 

Event  Date

26/08/2014

Event  Description

 

Event  Details

Neerlegging  van  het  schriftelijk  besluit  van  de  aandeelhouders  overeenkomstig  artikel  556  van  het

 

wetboek  van  vennootschappen.

 

 

Company accounts

 

Assets

 

 

 

 

 

 

 

 

 

Annual  accounts

31-12-2016

%

31-12-2015

%

31-12-2014

%

31-12-2013

%

31-12-2012

Weeks

52

 

52

 

52

 

52

 

52

Currency

EUR

 

EUR

 

EUR

 

EUR

 

EUR

Total  fixed  assets

5,364,232

-12.37

6,121,195

7.37

5,700,874

6.30

5,362,853

-10.86

6,016,476

Intangible  fixed  assets

63,456

-48.41

122,997

-18.94

151,732

3.47

146,641

132

63,081

Tangible  fixed  assets

5,056,571

-11.70

5,726,502

7.53

5,325,374

6.11

5,018,646

-10.20

5,588,930

Land  &  building

2,367,286

1.49

2,332,643

21.62

1,917,968

13.73

1,686,471

-3.86

1,754,247

Plant  &  machinery

608,010

-15.66

720,927

-2.29

737,817

13.59

649,546

-26.33

881,692

Furniture  &  Vehicles

188,273

-38.24

304,838

-7.04

327,940

18.58

276,545

254

77,997

Leasing  &  Other  Similar

1,699,584

-21.85

2,174,676

-0.35

2,182,349

-3.68

2,265,836

-16.95

2,728,404

Rights

 

 

 

 

 

 

 

 

 

Other  tangible  assets

193,418

0

193,418

21.42

159,300

13.58

140,248

-4.33

146,590

Financial  fixed  assets

244,205

-10.12

271,696

21.42

223,769

13.26

197,566

-45.79

364,465

Total  current  assets

180,968,473

-17.10

218,289,174

-6.25

232,853,427

12.39

207,185,643

-32.61

307,451,139

Inventories

0

-

0

-

0

-

0

-

0

Raw  materials  &

0

-

0

-

0

-

0

-

0

consumables

 

 

 

 

 

 

 

 

 

Work  in  progress

0

-

0

-

0

-

0

-

0

Finished  goods

0

-

0

-

0

-

0

-

0

Other  stocks

0

-

0

-

0

-

0

-

0

Trade  debtors

64,814,631

-5.81

68,810,771

-49.54

136,373,357

109

65,033,742

-45.62

119,581,235

Other  amounts  receivable

92,819,297

-18.19

113,451,941

53.20

74,052,724

-34.57

113,186,933

-27.11

155,274,555

Cash

22,950,504

-27.44

31,631,697

160

12,129,809

-0.54

12,195,740

-20.67

15,374,351

Miscellaneous  current assets

384,041

-87.24

3,009,724

-65.42

8,702,879

-42.22

15,063,242

-2.22

15,404,970

Total  Assets

186,332,705

-16.97

224,410,369

-5.93

238,554,301

12.24

212,548,496

-32.19

313,467,615

Liabilities

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

34,187,336

4.42

32,740,393

25.64

26,058,202

17.85

22,111,616

0.19

22,068,724

Issued  share  capital

29,264,976

0

29,264,976

21.42

24,102,634

13.58

21,220,034

-4.33

22,179,925

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

0

-

0

-

0

-

0

-

0

Reserves

4,922,360

41.63

3,475,417

77.72

1,955,568

119

891,582

801

-111,201

Provisions  for  Liabilities  &

5,408,675

0

5,408,675

21.42

4,454,585

-5.97

4,737,486

-13.85

5,499,331

Charges

 

 

 

 

 

 

 

 

 

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

146,756,694

-21.21

186,261,301

-10.47

208,041,514

12.03

185,699,394

-35.05

285,899,560

Other  long  term  loans

116,378,749

-8.41

127,070,919

20.46

105,483,762

12.42

93,826,388

-8.37

102,400,528

Other  long  term  liabilities

0

-

0

-

0

-

0

-

0

Total  long  term  debts

121,787,424

-8.07

132,479,594

20.50

109,938,347

11.54

98,563,874

-8.65

107,899,859

Current  portion  of  long  term

654,031

-5.87

694,848

-10.62

777,448

-6.15

828,358

68.15

492,629

debt

 

 

 

 

 

 

 

 

 

Financial  debts

18,587,207

-53.58

40,040,485

-47.66

76,504,452

18.45

64,587,318

-47.15

122,197,334

Trade  creditors

8,764,298

-44.56

15,809,743

-30.05

22,602,908

-2.06

23,078,356

-58.78

55,983,468

Amounts  Payable  for  Taxes,

383,589

-27.96

532,487

91.10

278,640

77.11

157,329

-58.18

376,185

Remuneration  &  Social

 

 

 

 

 

 

 

 

 

Security

 

 

 

 

 

 

 

 

 

Miscellaneous  current

1,988,818

-5.87

2,112,819

-11.76

2,394,304

-25.68

3,221,645

-27.59

4,449,416

liabilities

 

 

 

 

 

 

 

 

 

Total  current  liabilities

30,377,945

-48.68

59,190,382

-42.29

102,557,752

11.63

91,873,006

-49.93

183,499,032

Total  Liabilities

186,352,705

-16.96

224,410,369

-5.93

238,554,301

12.24

212,548,496

-32.19

313,467,615

 

 

RATIO ANALYSIS

                                                                                                                              

TRADING  PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

0.20

100

0.10

66.67

0.06

0

0.06

-83.33

0.36

Return  on  capital  employed

2.13

121

0.96

37.14

0.70

0

0.70

-81.68

3.82

Return  on  total  assets

1.79

155

0.70

75.00

0.40

0

0.40

-74.68

1.58

employed

 

 

 

 

 

 

 

 

 

Return  on  net  assets

9.73

101

4.82

31.69

3.66

-3.68

3.80

-83.11

22.50

employed

 

 

 

 

 

 

 

 

 

Sales  /  net  working  capital

11.31

12.31

10.07

-23.25

13.12

10.44

11.88

5.60

11.25

Stock  turnover  ratio

0.00

-

0.00

-

-

-

-

-

-

Creditor  days

1.90

-47.80

3.64

-25.26

4.87

-21.58

6.21

-58.15

14.84

Debtor  days

13.89

-11.42

15.68

-46.15

29.12

68.13

17.32

-44.66

31.30

SHORT  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

5.96

61.52

3.69

62.56

2.27

0.44

2.26

34.52

1.68

Liquidity  ratio  /  acid  ratio

5.96

61.52

3.69

62.56

2.27

0.44

2.26

34.52

1.68

Current  debt  ratio

0.89

-50.83

1.81

-54.06

3.94

-5.06

4.15

-50.06

8.31

Cashflow

2,468,634

18.61

2,081,252

21.62

1,711,308

4.95

1,630,555

5.27

1,548,862

Net  worth

34,123,880

4.62

32,617,396

25.90

25,906,470

17.94

21,964,975

-0.18

22,005,643

LONG  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Gearing

396.70

-22.60

512.54

-26.92

701.37

-2.61

720.17

-29.39

1,019.95

Equity  in  percentage

18.35

25.68

14.60

33.58

10.93

5.00

10.41

47.87

7.04

Total  debt  ratio

4.45

-23.93

5.85

-28.22

8.15

-5.34

8.61

-34.77

13.20

Working  capital

150,590,528

-5.35

159,098,792

22.11

130,295,675

12.99

115,312,637

-6.97

123,952,107

 

 

PROFIT & LOSS     

                                                                                                                                                 

Operating  Income

1,737,798,928

6.33

1,634,400,881

-5.96

1,737,932,141

24.69

1,393,761,932

-2.04

1,422,765,516

Turnover

1,703,394,324

6.33

1,602,023,886

-6.28

1,709,414,067

24.73

1,370,441,415

-1.73

1,394,587,107

Total  operating

1,686,250,169

6.33

1,585,934,595

-6.41

1,694,551,046

24.85

1,357,277,773

-1.41

1,376,636,312

expenses

 

 

 

 

 

 

 

 

 

Gross  Operating

0

-

0

-

-

-

-

-

-

Margin

 

 

 

 

 

 

 

 

 

Operating  Charges

1,720,312,493

6.30

1,618,311,590

-6.08

1,723,069,120

24.81

1,380,598,290

-1.72

1,404,814,722

Employee  costs

2,352,606

6.42

2,210,671

12.42

1,966,425

65.68

1,186,871

-2.20

1,213,584

Wages  and  salary

1,777,707

9.24

1,627,295

11.34

1,461,557

71.24

853,501

-3.95

888,621

Employee  pension costs

0

-

0

-

-

-

-

-

-

Social  security contributions

503,673

4.76

480,800

13.68

422,933

60.54

263,438

-3.72

273,605

Other  employee costs

71,226

-30.56

102,576

25.19

81,935

17.16

69,933

36.17

51,358

Director

0

-

0

-100

282,327

-

-

-

-

remuneration

 

 

 

 

 

 

 

 

 

Amortization  and

1,021,691

4.23

980,250

27.56

768,438

21.48

632,584

9.94

575,389

depreciation

 

 

 

 

 

 

 

 

 

Operating  result

17,486,435

8.68

16,089,291

8.25

14,863,021

12.91

13,163,642

-26.67

17,950,795

Total  financial income

653,930

-50.67

1,325,724

48.37

893,527

64.61

542,814

-20.66

684,156

Total  financial expenses

14,814,020

-6.45

15,835,483

6.99

14,801,545

15.04

12,866,520

-5.87

13,668,826

Results  on ordinary

operations  before taxation

3,326,345

110

1,579,532

65.40

955,003

13.70

839,937

-83.09

4,966,125

Extraordinary Income

0

-100

376,892

5.42

357,526

5.85

337,770

-6.37

360,758

Extraordinary Charges

0

-100

356,774

7041

4,996

-75.46

20,356

-99

4,080,150

Extraordinary items

0

-100

20,118

-94.29

352,530

11.06

317,414

8.53

-3,719,392

Results  for  the Year  Before Taxation

3,326,346

107

1,599,650

22.34

1,307,533

12.98

1,157,352

-7.17

1,246,733

Taxation

1,879,403

276

498,648

36.74

364,662

128

159,381

-41.67

273,260

Results  on

1,446,943

33.87

1,080,884

83.09

590,341

-13.26

680,556

-85.50

4,692,865

ordinary

 

 

 

 

 

 

 

 

 

operations  after

 

 

 

 

 

 

 

 

 

taxation

 

 

 

 

 

 

 

 

 

Net  result

1,446,943

31.42

1,101,002

16.77

942,870

-5.52

997,971

2.52

973,473

Profit  (Loss)  for the  Year  to  be appropiated

1,446,943

31.42

1,101,002

16.77

942,870

-5.52

997,971

2.52

973,473

Dividends

0

-

0

-

-

-

-

-

-

 

 

Social Balance Sheet Details

                                                                                                           

Social  Balance  Sheet

Total

During  the  reporting  year

 

ended  31-12-2016

 

Full-time  Employees

28

Part-time  Employees

8

Total  Fte  Employees

35

Number  of  hours  worked

 

Full-time  Employees

48,074

Part-time  Employees

10,737

Total

58,811

Personnel  Charges

 

Full-time  Employees

1,923,097

Part-time  Employees

429,511

Total

2,352,608

Benefits  In  Addition  To  Wages

0

During  the  previous  reporting  year

 

Average  number  employees  in  Fte

36

Actual  working  hours

61,576

Personnel  Charges

2,210,671

Benefits  In  Addition  To  Wages

0

 

 

Type  of  Contract

Full-Time

Part-Time

Total  Fte

Unlimited  Duration

28

8

34

Contracts

 

 

 

Limited  Duration  Contracts

0

0

0

Contracts  For  Specific  Work

0

0

0

Contracts  Regarding Substitution

0

0

0

 

 

Gender  and  Education Level

Men

Full-Time

Part-Time

Total  Fte

Primary  education

0

1

1

Secondairy  education

15

0

15

Higher  education  (non university)

2

0

2

 

 

Women

Full-Time

Part-Time

Total  Fte

Primary  education

0

0

0

Secondairy  education

9

7

15

Higher  education  (non university)

2

0

2

 

 

Working  Category

Full-Time

Part-Time

Total  Fte

Management

0

0

0

White  collar  worker

24

7

30

Blue  collar  worker

4

1

5

Other

0

0

0

 

 

Temporary  personnel

Total

Average  number  of  temporary  staff

0

Actual  working  hours

595

Cost  of  temporary  staff

25,465

 

 

New  staff  and  leavers

Full-Time

Part-Time

Total  Fte

New  Starters

1

2

2

Leavers

3

1

4

 

Industry  comparison                  

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

 

 

Payment Information

 

Payment  Information  Summary

 

Total  number  of  Invoices  available

84

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

78

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

5

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

0

Total  number  of  Invoices  currently  outstanding  beyond  the  due  date

1

 

Suspension  of  payments  /  moratorium  history

Amount

-

Details

-

Payment  expectations

 

Payment  expectation  days

1.90

Day  sales  outstanding

13.89

 

Industry  comparison            

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

Industry  average  payment

199.64

expectation  days

 

Industry  average  day  sales

211.23

outstanding

 

 

 

Industry  quartile  analysis

 

Payment  expectations

 

Company  result

1.90

Lower

129.28

Median

58.70

Upper

26.55

 

 

Day  sales  outstanding

 

Company  result

13.89

Lower

136.36

Median

82.06

Upper

45.52

 

 


Shareholder Details              

 

Summary

 

Group  -  Number  of  Companies

2

Linkages  -  Number  of  Companies

1

Number  of  Countries

1

 

Group  Structure                                                                                                                            

Company  Name

Number

Latest Financials

- ROSY  BLUE  ENTERPRISES  S.A.

B96232

31-12-2015

- - ROSY  BLUE  NV

413178230

31-12-2014

 

Minority  Shareholders                                                                                                                   

No  minority  shareholders  found

 

 

Minority  Interests

                                                                                                                                                      

Business Number

Company  name

%

Date  of Accounts

447811485

SPORTS  CLUB  OF  INDIA  NV

17

14/11/2016

-

US  DIAMONDS  LTD

3.33

-

 

 

Linked Companies

 

Summary

 

Group  -  Number  of  Companies

2

Linkages  -  Number  of  Companies

1

Number  of  Countries

1

 

 

Linked Companies

 

Name

Number

Latest  Key Financials

Turnover

SPORTS  CLUB  OF  INDIA  NV

447811485

14.11.2016

-

 

 

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

Managing  Director

Start  Date

01/01/2009

Date  of  birth

09/12/1962

Street

11 BERKENLAAN  ANTWERPEN

Post  code

2610

Country

Belgium

 

 

Name

Amit  Bhansali

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.98

UK Pound

1

INR 90.95

Euro

1

INR 79.51

Euro

1

INR 79.78

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIY

 

 

Report Prepared by :

TPT

 


 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.