MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

493455

Report Date :

21.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

MISHAL  NV

 

 

Registered Office :

Hoveniersstraat  2-Bus  131 2018 Antwerpen

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

14.02.1989

 

 

Com. Reg. No.:

436734085

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

Wholesale of Diamonds and Other Precious  Stones

 

 

No. of Employees :

5

 

 

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

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List

 

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 1.6% in 2017, unemployment stood at 7.5%, and the budget deficit was 2.1% 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 104% 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

436734085

Branche  Unit  Number

2042244631

Company  name

MISHAL  NV

Address

HOVENIERSSTRAAT  2-BUS  131

 

2018 ANTWERPEN

Date  of  establishment

14/02/1989

Telephone  number

3232261217

Mobile  number

-

Fax  number

032260127

Liable  for  VAT

yes

VAT  Number

BE.0436.734.085  Check  VAT  number

 

 

Ultimate  holding  company       

 

Company  name

Company  Number

MISHAL  FINANCE  S.A.

B103227

 

 

Commentary

 

The  business  was  established  over  28  years  ago.

The  business  has  5  employees.

The  business  is  part  of  a  group.

The  business  has  been  at  the  address  for  over  8  years.

Pre-tax  profits  decreased  by  108%  compared  to  the  previous  trading  period.

 

 

Annual  accounts

 

DATE  OF  LATEST  ACCOUNTS

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

31/12/2016

172,175,994

-19,089

15,501,095

30,228,585

31/12/2015

180,631,366

213,063

15,300,386

30,018,129

31/12/2014

171,888,521

297,751

11,058,875

29,821,410

 

Accounts

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

31/12/2016

96,310,213

5

12,652,536

212,058

31/12/2015

83,412,430

7

12,652,536

225,002

31/12/2014

91,393,514

7

8,623,500

317,690

 

 

Payment  expectations

 

Past  payments

 

Payment  expectation  days

45.86

Industry  average  payment

200.55

Industry  average  day  sales

211.46

expectation  days

 

outstanding

 

Day  sales  outstanding

140.74

 

 

 

 

Court  data  summary

 

BANKRUPTCY  DETAILS

Court  action  type

no

 

PROTESTED  BILLS

Bill  amount

-

 

NSSO  DETAILS          

Date  of  summons

-

 

 

Company  information 

 

Business  number

436734085

Company  name

MISHAL  NV

Fax  number

032260127

Date  founded

14/02/1989

Company  status

active

Company  type

Public  Limited  Company

Currency

Euro  (€)

Date  of  latest  accounts

31/12/2016

Activity  code

46761

Number  of  staff

5

Activity  description

Wholesale  of  diamonds  and other  precious  stones

 

 

Belgian  Bullettin  of  Acts Publications

moniteur  belge

 

 

 

 

Contractor  details

 

Registered  contractor

-

number

 

Contractor  description

-

Date  struck  off  register

 

Personnel  (NSSO  classification)

 

Code

-

Description

-

Joint  Industrial  Committee  (JIC)

 

JIC  Code

218

Description

Additional  national  joint  committee  for  the  employees

category

 

JIC  Code

324

Description

Joint  committee  for  the  industry  and  the  trade  in  diamant

category

 

Significant  Events

 

Event  Date

02/05/2015

Event  Description

re-appointment  of  director(s)

Event  Details

Commentaar  02-05-2015:  Herbenoemd  als  bestuurders  tot  na  de  jaarvergadering  van  2021  :

 

Ramesh  Patel  (tevens  gedelegeerd  bestuurder)  en  Saroj  Patel.

 

 

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

1,554,881

-4.20

1,623,089

-0.73

1,634,962

-8.07

1,778,450

99

891,318

Intangible  fixed  assets

0

-

0

-100

1,665

-50.00

3,329

-33.33

4,994

Tangible  fixed  assets

1,554,881

-4.20

1,623,089

-0.63

1,633,298

-7.99

1,775,121

100

886,324

Land  &  building

1,541,715

-3.56

1,598,574

0

1,598,574

-7.56

1,729,281

103

847,951

Plant  &  machinery

5,515

-45.04

10,034

-36.31

15,755

-28.14

21,925

74.76

12,545

Furniture  &  Vehicles

7,652

-47.16

14,481

-23.66

18,968

-20.68

23,914

-7.41

25,828

Leasing  &  Other  Similar  Rights

0

-

0

-

0

-

0

-

0

Other  tangible  assets

0

-

0

-

0

-

0

-

0

Financial  fixed  assets

0

-

0

-

0

-

0

-

0

Total  current  assets

94,755,332

15.85

81,789,341

-8.88

89,758,552

5.42

85,141,518

-15.37

100,608,014

Inventories

26,478,056

36.59

19,385,514

3.64

18,705,199

15.62

16,178,153

-40.77

27,313,618

Raw  materials  &  consumables

0

-

0

-

0

-

0

-

0

Work  in  progress

0

-

0

-

0

-

0

-

0

Finished  goods

26,478,056

36.59

19,385,514

3.64

18,705,199

15.62

16,178,153

-40.77

27,313,618

Other  stocks

0

-

0

-

0

-

0

-

0

Trade  debtors

66,389,423

10.51

60,074,497

-14.40

70,178,426

2.90

68,200,027

-6.09

72,623,152

Other  amounts  receivable

4,995

-98.12

266,212

3867

6,709

-32.40

9,924

-4.50

10,392

Cash

1,860,685

-8.62

2,036,189

140

848,358

15.24

736,156

13.67

647,607

Miscellaneous  current  assets

22,174

-17.66

26,930

35.60

19,860

15.08

17,258

30.30

13,245

Total  Assets

96,310,213

15.46

83,412,430

-8.73

91,393,514

5.15

86,919,968

-14.36

101,499,333

Liabilities

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

15,501,095

1.31

15,300,386

38.33

11,060,539

2.82

10,757,508

2.78

10,466,154

Issued  share  capital

12,652,536

0

12,652,536

46.72

8,623,500

0

8,623,500

0

8,623,500

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

0

-

0

-

0

-

0

-

0

Reserves

2,848,559

7.58

2,647,850

8.65

2,437,039

14.20

2,134,008

15.81

1,842,654

Provisions  for  Liabilities  &

0

-

0

-

0

-

0

-

0

Charges

 

 

 

 

 

 

 

 

 

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

80,809,118

18.64

68,112,045

-15.21

80,332,975

5.48

76,162,460

-16.34

91,033,178

Other  long  term  loans

16,279,372

-0.36

16,337,833

-19.88

20,392,833

10.60

18,437,833

12.65

16,367,000

Other  long  term  liabilities

3,000

0

3,000

0

3,000

0

3,000

-

0

Total  long  term  debts

16,282,372

-0.36

16,340,833

-19.88

20,395,833

10.60

18,440,833

12.67

16,367,000

Current  portion  of  long  term  debt

50,000

0

50,000

11.11

45,000

-10.00

50,000

-

0

Financial  debts

42,719,858

30.34

32,775,425

-18.39

40,161,671

2.57

39,153,817

-13.32

45,170,633

Trade  creditors

21,243,091

17.61

18,063,052

-6.38

19,293,552

11.10

17,366,600

-39.45

28,679,790

Amounts  Payable  for  Taxes,

44,437

53.68

28,916

-27.10

39,666

12.99

35,106

33.28

26,341

Remuneration  &  Social  Security

 

 

 

 

 

 

 

 

 

Miscellaneous  current  liabilities

469,360

-45.03

853,818

114

397,252

-64.41

1,116,104

41.38

789,414

Total  current  liabilities

64,526,746

24.64

51,771,211

-13.62

59,937,142

3.84

57,721,627

-22.69

74,666,178

Total  Liabilities

96,310,213

15.46

83,412,430

-8.73

91,393,514

5.15

86,919,968

-14.36

101,499,333

 

 

RATIO ANALYSIS

                                                                                                                              

TRADING  PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

-0.01

-108

0.12

-29.41

0.17

88.89

0.09

-25.00

0.12

Return  on  capital  employed

-0.06

-108

0.67

-29.47

0.95

17.28

0.81

-34.68

1.24

Return  on  total  assets  employed

-0.02

-107

0.26

-21.21

0.33

22.22

0.27

-18.18

0.33

Return  on  net  assets  employed

-0.12

-108

1.39

-48.33

2.69

21.72

2.21

-30.50

3.18

Sales  /  net  working  capital

5.70

-5.32

6.02

4.51

5.76

-40.80

9.73

-5.90

10.34

Stock  turnover  ratio

15.38

43.34

10.73

-1.38

10.88

79.54

6.06

-40.53

10.19

Creditor  days

45.86

23.41

37.16

-11.10

41.80

73.66

24.07

-39.03

39.48

Debtor  days

140.74

15.94

121.39

-18.54

149.02

59.74

93.29

-5.64

98.87

SHORT  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

1.47

-6.96

1.58

5.33

1.50

1.35

1.48

9.63

1.35

Liquidity  ratio  /  acid  ratio

1.06

-12.40

1.21

1.68

1.19

0

1.19

21.43

0.98

Current  debt  ratio

4.16

23.08

3.38

-37.64

5.42

0.93

5.37

-24.68

7.13

Cashflow

212,058

-5.75

225,002

-29.18

317,690

4.73

303,341

-18.24

370,994

Net  worth

15,501,095

1.31

15,300,386

38.35

11,058,875

2.83

10,754,179

2.80

10,461,160

LONG  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Gearing

380.94

18.55

321.32

-41.35

547.89

2.25

535.83

-8.87

587.97

Equity  in  percentage

16.09

-12.27

18.34

51.57

12.10

-2.26

12.38

20.08

10.31

Total  debt  ratio

5.21

17.08

4.45

-38.71

7.26

2.54

7.08

-18.62

8.70

Working  capital

30,228,585

0.70

30,018,129

0.66

29,821,410

8.76

27,419,891

5.70

25,941,836

 

 

PROFIT & LOSS

                                                                                                                                            

Operating  Income

172,204,768

-4.68

180,663,676

5.09

171,920,481

-35.58

266,854,354

-0.48

268,134,172

Turnover

172,175,994

-4.68

180,631,366

5.09

171,888,521

-35.58

266,838,917

-0.48

268,115,580

Total  operating  expenses

169,075,316

-4.72

177,442,179

5.33

168,459,095

-36.04

263,394,265

-0.66

265,138,285

Gross  Operating  Margin

-

-

-

-

-

-

-

-

-

Operating  Charges

172,204,768

-2.97

177,474,489

5.33

168,491,054

-36.03

263,409,702

-0.66

265,156,877

Employee  costs

222,104

-6.13

236,599

-2.45

242,554

4.32

232,506

75.00

132,864

Wages  and  salary

177,304

-6.03

188,687

-2.43

193,380

2.03

189,531

73.47

109,260

Employee  pension  costs

-

-

-

-

-

-

-

-

-

Social  security

42,800

-3.62

44,407

-2.11

45,366

9.70

41,355

87.04

22,111

contributions

 

 

 

 

 

 

 

 

 

Other  employee  costs

2,000

-42.95

3,505

-7.94

3,808

134

1,620

8.53

1,493

Director  remuneration

100,200

0

100,200

0

100,200

15.17

87,000

10.69

78,600

Amortization  and

11,349

-20.03

14,192

-3.18

14,658

22.28

11,987

-42.73

20,933

depreciation

 

 

 

 

 

 

 

 

 

Operating  result

3,100,678

-2.78

3,189,187

-7.01

3,429,426

-0.44

3,444,652

15.70

2,977,296

Total  financial  income

4

-59.83

11

-99

83,466

69798

119

-58.98

291

Total  financial  expenses

3,119,772

4.83

2,976,134

-7.43

3,215,141

0.25

3,207,195

21.27

2,644,609

Results  on  ordinary

-19,089

-108

213,063

-28.44

297,751

25.33

237,577

-28.65

332,978

operations  before  taxation

 

 

 

 

 

 

 

 

 

Extraordinary  Income

237,762

-

-

-

14,462

-76.61

61,830

287

15,937

Extraordinary  Charges

-

-

-

-

-

-

-

-

354

Extraordinary  items

237,762

-

-

-

14,462

-76.61

61,830

296

15,583

Results  for  the  Year  Before

218,673

2.63

213,063

-31.76

312,213

4.28

299,407

-14.10

348,561

Taxation

 

 

 

 

 

 

 

 

 

Taxation

17,964

697

2,253

-75.46

9,182

14.01

8,053

536

-1,500

Results  on  ordinary operations  after  taxation

-37,053

-117

210,810

-26.95

288,570

25.73

229,523

-31.38

334,478

Net  result

200,709

-4.79

210,810

-30.43

303,031

4.01

291,354

-16.77

350,061

Profit  (Loss)  for  the  Year  to be  appropiated

200,709

-4.79

210,810

-30.43

303,031

4.01

291,354

-16.77

350,061

Dividends

-

-

-

-

-

-

-

-

-

 

 

Social  Balance  Sheet  Details

                                                                                                                                               

Social  Balance  Sheet

Total

During  the  reporting  year

 

ended  31-12-2016

 

Full-time  Employees

5

Part-time  Employees

-

Total  Fte  Employees

5

Number  of  hours  worked

 

Full-time  Employees

9,029

Part-time  Employees

-

Total

9,029

Personnel  Charges

 

Full-time  Employees

222,104

Part-time  Employees

-

Total

222,104

Benefits  In  Addition  To  Wages

-

During  the  previous  reporting  year

 

Average  number  employees  in  Fte

7

Actual  working  hours

11,233

Personnel  Charges

236,599

Benefits  In  Addition  To  Wages

-

 

 

Type  of  Contract

 

Full-Time

Part-Time

Total  Fte

Unlimited  Duration Contracts

4

-

4

 

 

Gender  and  Education Level

Men

 

Full-Time

Part-Time

Total  Fte

Secondairy  education

1

-

1

 

 

Women

 

Full-Time

Part-Time

Total  Fte

Primary  education

-

-

-

Secondairy  education

1

-

1

Higher  education (university)

2

-

2

 

 

Working  Category

 

Full-Time

Part-Time

Total  Fte

White  collar  worker

4

-

4

 

 

Temporary  personnel

 

Total

Average  number  of  temporary  staff

-

Actual  working  hours

-

Cost  of  temporary  staff

-

 

 

New  staff  and  leavers

 

Full-Time

Part-Time

Total  Fte

Leavers

2

-

2

 

 

 

Industry  comparison

 

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

 

 

Payment  Information  

 

Payment Expectations

 

Payment  expectation  days

45.86

Day  sales  outstanding

140.74

 

Industry  comparison            

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

Industry  average  payment

200.55

expectation  days

 

Industry  average  day  sales

211.46

outstanding

 

 

Industry  quartile  analysis

 

Payment  expectations

 

Company  result

45.86

Lower

129.55

Median

60.34

Upper

26.55

 

Day  sales  outstanding

 

Company  result

140.74

Lower

134.27

Median

82.06

Upper

45.45

 

 

Shareholder  Details

 

Summary

Group  -  Number  of  Companies

3

Linkages  -  Number  of  Companies

0

Number  of  Countries

0

 

Group  Structure                                                                                                    

Company  name

Number

Latest Financials

- MISHAL  FINANCE  S.A.

B103227

31-12-2015

- - MISHAL  MANUFACTURING  NV

476307810

31-12-2016

- - MISHAL  NV

436734085

31-12-2016

 

Minority  Shareholders

No  minority  shareholders  found

 

Minority  Interests

No  minority  interests  found

 

 

Linked  Companies

 

Summary

 

Group  -  Number  of  Companies

3

Linkages  -  Number  of  Companies

0

Number  of  Countries

0

 

 

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

06/06/2009

Date  of  birth

01/06/1959

Street

9 BERKENLAAN  ANTWERPEN

Post  code

2610

Country

Belgium

Name

Ramesh  Patel

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.53

UK Pound

1

INR 90.13

Euro

1

INR 79.85

Euro

1

INR 79.78

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.