MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

487440

Report Date :

20.01.2018

 

IDENTIFICATION DETAILS

 

Name :

CANTOLIVA SA

 

 

Registered Office :

Zona Industrial 1, Lotes 16 / 17 3060-197-Cantanhede Coimbra

 

 

Country :

Portugal

 

 

Financials (as on) :

2016

 

 

Date of Incorporation :

03.17.1997

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Subject is engaged in Preparation and storage of fruits and vegetables by other processes.

 

 

No. of Employees :

56

 

 

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 :

Good

 

 

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

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

Portugal

B1

B1

 

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

 


 

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 joined the Economic and Monetary Union in 1999 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. Portugal successfully exited its EU-IMF program in May 2014. A modest recovery gathered steam in 2015 due to strong export performance and a rebound in private consumption. GDP strengthened in the last two quarters of 2016 and reached 2.5% growth in 2017. Unemployment remained high, at 9.7% in 2017, but has improved steadily since peaking at 18% in 2013.

 

The center-left minority Socialist government has unwound some unpopular austerity measures while managing to remain within most EU fiscal targets. The budget deficit fell from 11.2% of GDP in 2010 to 1.8% in 2017, the country’s lowest since democracy was restored in 1974, and surpassing the EU and IMF projections of 3%. Portugal exited the EU’s excessive deficit procedure in mid-2017.

 

Source : CIA

 


Company name and address

 

CANTOLIVA SA

 

Núm. Contribuinte: 503853925 | Trust N.º: 427300

 

 

FINANCIAL HIGHLIGHTS

 

 

2014

2015

2016

net sales

7.718.905,82

8.060.196,17

9.311.840,97

net income for the year

468.494,96

329.645,17

226.048,83

Shareholders funds

2.919.156,54

3.124.986,29

3.301.376,10

stocks

998.427,67

1.185.211,65

1.713.405,50

liability

4.011.184,72

3.600.342,15

4.205.955,60

assets

6.930.341,26

6.725.328,44

7.507.331,70

 

 

SUMMARY

 

Legal Form

Joint Stock Company

Constitution

17-03-1997

V.A.T. Number / NIF

503853925

Employees

56

Capital

250.000,00

Sales in : 31-12-2016

9.311.840,97

Shareholders Fundsin: 31-12-2016

3.301.376,10

Actual Condition 

In activity

 

 

TAX SITUATION

 

On this date the subject is Not registered in the debtors list of the tax authorities

 

CONTRIBUTIVE SITUATION (SOCIAL SECURITY)

 

At present date, the company is not in Social Security debt list

 

INSOLVENCIES / REVITALIZATION PROCESSES

 

NO

 

 

 

IDENTIFICATION

 

Name   CANTOLIVA SA

Trust Nº. 427300

V.A.T. Number / NIF

503853925

Address

Zona Industrial 1, Lotes 16 / 17

Postal Code

3060-197-CANTANHEDE

Municipality

CANTANHEDE

District 

COIMBRA

Country

Portugal

Telephone

231419590, 231429195

Fax

231419599

E-Mail 

geral@cantoliva.pt

Web Site

www.cantoliva.pt

CAE Main

10395- Preparation and storage of fruits and vegetables by other processes

 

 

GOVERNING BODIES

 

Board of Director's

 

JOAQUIM MARTINS DOMINGOS

Board of Director's President

ADELIA   DAMASIO MARCELINO DOMINGOS 

Administrator

Fiscal Board

 

JOAO MARTINS VIANA

Unique Fiscal

ELISABETE   PEREIRA ABRANTES GARRUCO

Fiscal Board Substitute

 

 

LEGAL  STRUCTURE

 

 

Registed on the Register Record Office of Cantanhede with the Register Number 503853925 previous number 876 in 17-03-1997

Constitution celebrated in 17-03-1997 published on Diário da República number 180 of 06-08-1997

To oblige the company it is necessary 1 signatures

 

CHANGES TO SOCIETY

 

In 21-07-2017 on Portal   MJ of 21-07-2017 annual   financial statements

In 05-07-2017 on Portal MJ of 05-07-2017 change in to a joint stock company

In 23-07-2016 on Portal MJ of 23-07-2016 annual financial statements

In 20-07-2015 on Portal MJ of 20-07-2015 annual financial statements

In 17-07-2014 on Portal MJ of 17-07-2014 annual financial statements

In 19-07-2013 on Portal MJ of 19-07-2013 annual financial statements

In 13-07-2012 on Portal   MJ of 13-07-2012 annual   financial statements

 

CAPITAL

 

The Capital is 250.000, 00 , divided in 250000 shares , with a nominal value of 1,00

 

 

BIOGRAPHIES

 

Name                                        JOAQUIM MARTINS DOMINGOS

Funtion                                     Board of Director's President

Professional Connections          The subject has connections with the following company (ies)

 

CANTOLIVA II-DISTRIBUICAO DE PRODUTOS ALIMENTARES LDA as   Managing-Partner with a participation of 2.500,00 , in a capital of 5.000,00 .

 

MIROLIVA II-ALIMENTAR SA as Board of Director's President .

 

Name                                        ADELIA DAMASIO MARCELINO DOMINGOS Funtion Administrator

 

Professional Connections          The subject has connections with the following company (ies) MIROLIVA II-ALIMENTAR SA as Board of Director's Member .

 

 

ACTIVITIES

 

Main CAE 10395- Preparation and storage of fruits and vegetables by other processes

 

 

BUSINESS DESCRIPTION

 

PREPARAÇÃO E CONSERVAÇÃO DE FRUTOS E DE PRODUTOS HORTÍCOLAS.TRANSFORMAÇÃO DE CEREAIS E LEGUMINOSAS.PRODUÇÃO E COMERCIO DE AZEITE.COMÉRCIO POR GROSSO DE PRODUTOS ALIMENTARES.

 

 

GEOGRAPHIC DISTRIBUTION OF SALES

 

 

INTERNAL MARKET

 

 

 

 

INTERNATIONAL MARKET

 

YEAR

 

 

EU

 

EXTRA-EU

 

TOTAL

2015

8.060.196,17

100,00%

0,00

0,00%

0,00

0,00%

8.060.196,17

2014

6.500.396,52

84,21%

1.065.018,02

13,80%

153.491,28

1,99%

7.718.905,82

2013

5.922.491,69

85,00%

914.319,10

13,12%

130.774,05

1,88%

6.967.584,84

2012

4.830.042,07

81,65%

938.190,85

15,86%

147.236,86

2,49%

5.915.469,78

2011

4.649.549,82

79,02%

1.093.533,80

18,58%

141.242,80

2,40%

5.884.326,42

 

 

GEOGRAPHIC DISTRIBUTION OF PURCHASES

 

 

INTERNAL MARKET

 

 

INTERNATIONAL

 

 

 

 

 

 

 

MARKET

 

 

 

YEAR

 

 

EU

 

 

EXTRA-EU

TOTAL

2015

4.126.106,05

61,38%

2.596.439,11

38,62%

0,00

0,00%

6.722.545,16

2014

3.878.767,38

60,60%

2.505.198,86

39,14%

16.983,00

0,27%

6.400.949,24

2013

3.428.591,55

59,00%

2.339.371,56

40,25%

43.672,05

0,75%

5.811.635,16

2012

2.338.591,12

51,10%

1.867.939,95

40,82%

369.590,25

8,08%

4.576.121,32

2011

2.267.615,26

48,24%

2.132.284,78

45,36%

300.929,19

6,40%

4.700.829,23

 

 

INCIDENTS

 

INSOLVENCIES / REVITALIZATION PROCESSES

 

NO

 

TAX SITUATION

 

On this date the subject is Not registered in the debtors list of the tax authorities

 

CONTRIBUTIVE SITUATION (SOCIAL SECURITY)

 

At present date, the company is not in Social Security debt list

 

 

LEGAL ACTIONS

 

Date

05-02-2013

Process

206514/12.0YIPRT

Author 

Inova - Empresa de Desenvolvimento Económico e Social de Cantanhede - Em

Type   

Special Action of Pecuniary Obligation

Amount

24.705,35

Judicial District

Cantanhede - Tribunal Judicial

 

 

 

EMPLOYEES

 

YEAR

TOTAL

MEN

 

WOMEN

 

2016

56

14

25%

42

75%

2015

54

14

26%

40

74%

2014

54

14

26%

40

74%

2013

50

12

24%

38

76%

2012

53

13

25%

40

75%

 

 

HEAD OFFICE AND INSTALLATIONS

 

Has head office Zona Industrial 1, Lotes 16 / 17, 3060-197, CANTANHEDE

 

 

PARTICIPATIONS

 

DIRECT PARTICIPATIONS

 

NAME 

MIROLIVA II-ALIMENTAR SA

Trust Nº.

1423404

Address

Rua da Estrada Nova

Locality

3070-125 MIRA

Country

PORTUGAL

C.A.E.

10395- Preparation and storage of fruits and vegetables by other processes

Capital 

250.020,00

Participation

99,99%

 

 

FINANCIAL DEMONSTRATION SNC

 

BALANCE SHEET SNC

 

COINEUROS     YEAR:2016

 

 

 

 

 

 

ASSET

2016

2015

2014

%VAR.2016/15

NON-CURRENT ASSETS

 

 

 

 

Tangible fixed assets

2.941.126,09

3.051.796,91

2.906.889,63

(3,63)%

Investment properties

-

-

-

-

Goodwill

-

-

-

-

Intangible assets

3.402,32

-

-

-

Biological assets

-

-

-

-

Financial participations - patrimonial equity method

-

-

-

-

Financial participations - other methods

291.798,79

276.500,00

284.500,00

5,53%

Shareholders/partners

-

-

-

-

Other financial assets

-

700,95

232,91

-

Deferred tax assets

49.659,02

49.659,02

123.815,42

-

Financial investments(exclusive use by small entities and micro entities)

-

-

-

-

Total

3.285.986,22

3.378.656,88

3.315.437,96

(2,74)%

 

 

CURRENT ASSETS

 

 

Inventories

1.713.405,50

1.185.211,65

998.427,67

44,57%

Biological assets

-

-

-

-

Costumers

1.931.514,45

1.620.017,84

1.603.034,33

19,23%

Advances to suppliers

39.564,42

29.207,76

41.326,11

35,46%

State and other public entities

17.340,18

8.590,70

22.267,00

101,85%

Shareholders/partners

-

-

-

-

Other accounts receivable

379.149,29

459.637,57

363.614,21

(17,51)%

Deferrals

13.463,40

6.742,71

4.944,56

99,67%

Financial assets held for trading

1.000,00

1.000,00

-

-

Other financial assets

-

-

1.000,00

-

Non-current assets held for sale

-

-

-

-

Other current assets

-

-

-

-

Cashier and bank deposits

125.908,24

36.263,33

580.289,42

247,21%

Total

4.221.345,48

3.346.671,56

3.614.903,30

26,14%

TOTAL ASSET

7.507.331,70

6.725.328,44

6.930.341,26

11,63%

 

 

SHAREHOLDERS FUNDS AND LIABILITIES

 

SHAREHOLDERS FUNDS

 

Capital

49.879,79

49.879,79

49.879,79

-

Own shares

-

-

-

-

Other shareholders funds instruments

1.147.235,16

1.147.235,16

1.147.235,16

-

Emission premiuns

-

-

-

-

Legal reserves

90.338,57

76.339,26

59.105,28

18,34%

Other reserves

62.080,00

62.080,00

62.080,00

-

Net retained

1.725.793,75

1.459.806,91

1.132.361,35

18,22%

Adjustments on financial assets

-

-

-

-

Revaluation surplus

-

-

-

-

Other shareholders funds changes

-

-

-

-

Total

3.075.327,27

2.795.341,12

2.450.661,58

10,02%

 

Net income for the period

226.048,83

329.645,17

468.494,96

(31,43)%

Antecipated dividends

-

-

-

-

TOTAL OF SHAREHOLDERS FUNDS

3.301.376,10

3.124.986,29

2.919.156,54

5,64%

LIABILITY

 

 

 

 

NON-CURRENT LIIABILITIES

 

 

 

 

Provisions

33.396,21

33.396,21

33.396,21

-

Financing obtained

1.762.280,41

1.702.634,34

2.005.286,27

3,50%

Responsability for post-employment beneficts

-

-

-

-

Diferred taxes liabilities

-

-

-

-

Other payable accounts

-

-

-

-

Total

1.795.676,62

1.736.030,55

2.038.682,48

3,44%

CURRENT LIABILITIES

 

 

 

 

Suppliers

2.018.067,77

1.559.951,09

1.801.307,40

29,37%

Advances from costumers

24.008,56

955,00

-

2.413,99%

State and other public entities

111.465,77

134.965,92

107.811,62

(17,41)%

Shareholders/partners

-

-

-

-

Financing obtained

168.446,88

80.149,59

3.383,22

110,17%

Other payable accounts

88.290,00

88.290,00

60.000,00

-

Deferrals

-

-

-

-

Financial liabilities held for trading

-

-

-

-

Other financial liabilities

-

-

-

-

Non-current liabilities held for sale

-

-

-

-

Other current liabilities

-

-

-

-

Total

2.410.278,98

1.864.311,60

1.972.502,24

29,29%

TOTAL LIABILITIES

4.205.955,60

3.600.342,15

4.011.184,72

16,82%

TOTAL SHAREHOLDERS FUNDS AND LIABILITIES

7.507.331,70

6.725.328,44

6.930.341,26

11,63%

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

INCOME AND EXPENSES

 

 

 

 

 

 

 

 

 

Sales and services

9.311.840,97

8.060.196,17

7.718.905,82

15,53%

Operating government grants

-

-

-

-

Gains/losses allocated subsidiaries, associates and joint ventures

-

-

25,35

-

Variation in production inventories

216.093,81

210.756,27

-

2,53%

Work for the entity itself

-

-

-

-

Cost of goods sold and materials consumed

6.978.156,89

5.590.128,93

5.189.497,34

24,83%

Suppliers and external services

1.146.215,35

1.156.388,52

1.039.593,23

(0,88)%

Personnel costs

747.895,78

725.506,25

677.825,42

3,09%

Impairment of inventories (losses/revearsals)

-

-

-

-

Impairment of receivables (losses/revearsals)

-

-

-

-

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

19.170,06

20.460,90

23.977,13

(6,31)%

Other expenses and losses

59.484,40

67.066,90

56.871,15

(11,31)%

Result before depreciation, financing costs and taxes

615.352,42

752.322,74

779.121,16

(18,21)%

Expenses/reversals of depreciation and amortization

335.010,04

317.770,95

244.899,63

5,43%

Impairment of investments depreciable/amortizable (losses/reversals)

-

-

-

-

Operating result (before financing costs and taxes)

280.342,38

434.551,79

534.221,53

(35,49)%

Interest and similar income obtained

-

-

-

-

interest and similar expenses incurred

43.164,01

63.048,62

78.579,96

(31,54)%

Net before taxes

237.178,37

371.503,17

455.641,57

(36,16)%

Income tax of the period

11.129,54

41.858,00

(12.853,39)

(73,41)%

Net profit for the period

226.048,83

329.645,17

468.494,96

(31,43)%

Net profit for the period

226.048,83

329.645,17

468.494,96

(31,43)%

Results of discontinued operations (net of taxes) included in the net icome of the period

-

-

-

-

 

 

RATIOS SNC

 

YEAR

2016

2015

2014

TURNOVER RATIOS

 

 

 

Shareholder's Funds Profitability (Net  Income / Shareholders   Funds) (%)

6,85

10,55

16,05

Return on Assets (Operating Result   / Total Asset)(%)

3,73

6,46

7,71

Sales Net   Profitability (Net  Income / Sales) (%)

2,43

4,09

6,07

EFFICIENCY RATIOS

 

 

 

Medium Term Receivable (Costumers   / Sales) * 365 (d)

75,71

73,36

75,80

Asset Rotation (Sales / Toral  Asset) (%)

124,04 

119,85 

111,38

PRODUCTIVITY RATIOS

 

 

 

Gross Added Value / Employee (#)

24.343,72

27.367,20

26.980,02

Sales / Employee (#)

166.282,87

149.262,89

142.942,70

Productivity (Gross   Added Value / Personnel costs) (#)

1,82

2,04

2,15

SHORT TERM RATIOS

 

 

 

General   Liquidity (Current  Assets / Current Liabilities) (#)

1,75

1,80

1,83

Reduced Liquidity (Current  Assets - Inventories   / Current Liabilities) (#)

1,04

1,16

1,33

Immediate Liquidity (Cashier and bank   deposits   / Current Liabilities) (#)

0,05

0,02

0,29

MEDIUM LONG TERM RATIOS

 

 

 

Financial Autonomy (Shareholders Funds / Total Asset) (%)

43,98

46,47

42,12

Solvability(Shareholders   Funds   / Total Liabilities) (%)

78,49

86,80

72,78

Debt  Structure (Current   Liabilities / Total Liabilities) (%)

57,31

51,78

49,18

General Debt   (Total Liabilities / Total Asset) (%)

56,02

53,53

57,88

Debt  Capacity (Shareholders Funds / Shareholders Funds+ Non Current Liabilities)(%)

64,77

64,29

58,88

Capital Structure (Shareholder's   Funds   / Non Current Liabilities) (%)

183,85 

180,01 

143,19

OPERATIONAL AND FINANCIAL RISK

 

 

 

Operational   Leverage Level   (OLL) (Gross Margin / Operating Result) (#)

8,32

5,68

4,73

Financial Leverage Level   (FLL) (Gross Operating Profit / Operating   Result) (#)

1,18

1,17

1,17

Combined Leverage Level   (OLL x FLL) (#)

9,84

6,65

5,55

 

 

EMPLOYEE BENEFITS, COMPANY EMPLOYEES AND PERSONNEL COSTS

 

RUBRICS

AVERAGE NUMBER OF EMPLOYEES

AVERAGE NUMBER OF HOURS   WORKED

Company   employees,

 

 

Paid company employees paid and unpaid 

56

82.131

Paid company employees

56

82.131

Company UNPAID employees 

0

--

Full time company employees

56

82.131

Company employees, by type of working hours

 

 

Full time company employees

56

82.131

Of which:  Full time company employees

56

82.131

Part Time company employees

--

--

Of which:  Part time company employees

--

--

Company employees, by gender

 

 

Men

14

20,533

Women

42

61,598

Company employees assigned to Research and Development

--

--

Service Providers

--

--

People  placed through  temporary employment agencies

--

--

 

 

PROFIT APLICATION ACCORDING TO THE DELIBERATION THAT APPROVED THE FINANCIAL YEAR'S ACCOUNTS

 

RUBRICS

2016

2015

Retained earnings

1.951.842,58

1.789.452,08

Allocated results / Available profits

0,00

0,00

Percentages or bonuses to managing bodies

-

-

Ditto to staff

-

-

Reserves

11.302,44

16.482,26

Coverage of losses

-

-

7. Others

-

-

BALANCE (1-2-3-4-5-6-7)

1.940.540,14

1.772.969,82


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.71

UK Pound

1

INR 88.64

Euro

1

INR 78.14

EURO

1

INR 78.03

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRI

 

 

Report Prepared by :

DNS

 


 

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.