MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

488403

Report Date :

24.01.2018

 

IDENTIFICATION DETAILS

 

Name :

SAMIR GEMS NV

 

 

Registered Office :

Hoveniersstraat 30-Bus 279, 2018 Antwerpen

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2015

 

 

Date of Incorporation :

03.12.1982

 

 

Com. Reg. No.:

423673729

 

 

Legal Form :

Public  Limited  Company

 

 

Line of Business :

Wholesale of Diamonds and Other Precious Stones

 

 

No. of Employees :

4

 

 

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

(30.06.2017)

Current Rating

(30.09.2017)

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                     423673729

Branche Unit Number               2024111371

Company name                        SAMIR GEMS NV

Address                                   HOVENIERSSTRAAT 30-BUS 279

2018 ANTWERPEN

Date of establishment               03/12/1982

Telephone number                   3232275853

Mobile number                         -

Fax number                              032264549

Liable for VAT                          Yes

VAT Number                            BE.0423.673.729 Check VAT number

 

 

Commentary

 

The business was established over 34 years ago.

The business has 4 employees.

The business has been at the address for over 7 years.

Operating Result in the latest trading period decreased 23% on the previous trading period.

Pre-tax profits decreased by 32% compared to the previous trading period.

The business saw a decrease in their Cash Balance of 97% during the latest trading period.

 

 

ANNUAL ACCOUNTS

 

DATE  OF  LATEST  ACCOUNTS

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

31/12/2015

216,186,584

632,502

53,966,681

53,234,564

31/12/2014

269,722,984

937,030

47,916,013

48,030,607

31/12/2013

218,303,463

676,979

41,480,471

41,634,063

 

 

 

 

 

ACCOUNTS

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

31/12/2015

107,445,925

4

50,976,750

658,199

31/12/2014

98,675,565

3

45,709,800

908,154

31/12/2013

81,235,531

3

40,243,050

652,390

 

 

 

 

Payment expectations

 

Past payments

 

Payment expectation days

19.13

Industry average payment expectation days

199.73

Industry average day sales outstanding

211.47

Day sales outstanding

76.47

 

 

 

Court data summary

 

BANKRUPTCY DETAILS

 

Court action type

No

 

 

 

PROTESTED BILLS

Bill amount

NSSO DETAILS

Date of summons

--

 

 

 

 

 

Company information

 

Business  Number

423673729

Company  Name

SAMIR  GEMS  NV

Fax  Number

032264549

Date  Founded

03/12/1982

Company  Status

active

Company  Type

Public  Limited  Company

Currency

Euro  (€)

Date  of  Latest  Accounts

31/12/2015

Activity  Code

46761

Number  of  Staff

4

Activity  Description

Wholesale of diamonds and other precious stones

 

 

Belgian  Bullettin  of  Acts Publications

Moniteur  Belge

 

 

 

 

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                    15/05/2013

Event Description

Event Details                De heer Samir Bhansali schrijft in op 61 nieuwe aandelen en de heer Anjal Bhansali

schrijft in op 671 nieuwe aandelen.

 

 

Company accounts

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Annual  accounts

31-12-2015

%

31-12-2014

%

31-12-2013

%

31-12-2012

%

31-12-2011

Weeks

52

 

52

 

52

 

52

 

52

Currency

EUR

 

EUR

 

EUR

 

EUR

 

EUR

Total  fixed  assets

3,503,264

-2.82

3,604,969

10.38

3,265,927

-8.31

3,562,078

5.82

3,366,266

Intangible  fixed  assets

0

-

0

-

0

-

0

-

0

Tangible  fixed  assets

3,190,661

-4.03

3,324,665

10.12

3,019,147

-8.51

3,299,814

-1.62

3,354,002

Land  &  building

3,115,545

-3.52

3,229,065

11.07

2,907,278

-7.94

3,158,060

-0.86

3,185,433

Plant  &  machinery

6,049

-38.56

9,845

-25.92

13,290

15.56

11,501

-19.98

14,372

Furniture  &  Vehicles

69,068

-19.46

85,755

-13.01

98,579

-24.32

130,254

-15.53

154,196

Leasing  &  Other  Similar  Rights

0

-

0

-

0

-

0

-

0

Other  tangible  assets

-1

-

0

-

0

-

0

-

0

Financial  fixed  assets

312,602

11.52

280,304

13.58

246,781

-5.90

262,264

2038

12,264

Total  current  assets

103,942,661

9.33

95,070,596

21.93

77,969,604

-13.60

90,243,362

39.68

64,605,028

Inventories

58,622,486

54.90

37,846,140

20.73

31,347,409

-7.66

33,947,904

47.29

23,047,918

Raw  materials  &  consumables

0

-

0

-

0

-

0

-

0

Work  in  progress

0

-

0

-

0

-

0

-

0

Finished  goods

58,622,486

54.90

37,846,140

20.73

31,347,409

-7.66

33,947,904

47.29

23,047,918

Other  stocks

0

-

0

-

0

-

0

-

0

Trade  debtors

45,292,164

-19.49

56,253,565

23.07

45,709,941

-17.09

55,129,437

34.84

40,885,500

Other  amounts  receivable

8,761

-96.80

273,501

7.53

254,350

-3.62

263,895

-26.42

358,657

Cash

19,250

-97.24

697,390

6.00

657,904

-27.03

901,577

188

312,953

Miscellaneous  current  assets

0

-

0

-

0

-100

550

-

0

Total  Assets

107,445,925

8.89

98,675,565

21.47

81,235,531

-13.40

93,805,441

38.01

67,971,294

Liabilities

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

53,966,681

12.63

47,916,013

15.51

41,480,471

65.95

24,995,866

0.79

24,800,692

Issued  share  capital

50,976,750

11.52

45,709,800

13.58

40,243,050

101

20,000,000

0

20,000,000

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

384,996

11.52

345,218

13.58

303,931

-5.90

323,000

0

323,000

Reserves

2,604,935

39.98

1,860,995

99

933,490

-80.02

4,672,866

4.36

4,477,692

Provisions  for  Liabilities  & Charges

0

-

0

-

0

-

0

-

0

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

53,479,245

5.36

50,759,552

27.68

39,755,060

-42.22

68,809,575

59.39

43,170,601

Other  long  term  loans

2,771,148

-25.50

3,719,563

8.77

3,419,519

-34.74

5,239,615

-4.34

5,477,276

Other  long  term  liabilities

0

-

0

-

0

-

0

-

0

Total  long  term  debts

2,771,148

-25.50

3,719,563

8.77

3,419,519

-34.74

5,239,615

-4.34

5,477,276

Current  portion  of  long  term  debt

146,921

-4.43

153,726

3.06

149,156

6.78

139,689

-13.22

160,962

Financial  debts

38,375,597

-9.46

42,383,683

40.92

30,077,202

-40.64

50,669,461

59.52

31,764,694

Trade  creditors

11,204,368

179

4,002,461

-31.51

5,843,685

-53.53

12,576,255

122

5,659,278

Amounts  Payable  for  Taxes, Remuneration  &  Social  Security

298,910

-1.31

302,864

107

146,098

14.67

127,404

231

38,460

Miscellaneous  current  liabilities

682,301

245

197,255

65.21

119,400

108

57,151

-18.28

69,931

Total  current  liabilities

50,708,097

7.80

47,039,989

29.46

36,335,541

-42.84

63,569,959

68.65

37,693,325

Total  Liabilities

107,445,925

8.89

98,675,565

21.47

81,235,531

-13.40

93,805,441

38.01

67,971,294

 

 

RATIO  ANALYSIS

 

TRADING  PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

0.29

-17.14

0.35

12.90

0.31

82.35

0.17

0

0.17

Return  on  capital  employed

1.11

-38.67

1.81

19.87

1.51

38.53

1.09

11.22

0.98

Return  on  total  assets  employed

0.59

-37.89

0.95

14.46

0.83

137

0.35

-18.60

0.43

Return  on  net  assets  employed

1.17

-40.31

1.96

20.25

1.63

23.48

1.32

10.92

1.19

Sales  /  net  working  capital

4.06

-27.76

5.62

7.25

5.24

-27.02

7.18

10.46

6.50

Stock  turnover  ratio

27.12

93.30

14.03

-2.30

14.36

-18.96

17.72

34.45

13.18

Creditor  days

19.13

249

5.48

-44.59

9.89

-59.10

24.18

102

11.93

Debtor  days

76.47

0.46

76.12

-0.41

76.43

-27.24

105.05

23.08

85.35

SHORT TERM STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

2.05

1.49

2.02

-6.05

2.15

51.41

1.42

-16.96

1.71

Liquidity  ratio  /  acid  ratio

0.89

-27.05

1.22

-4.69

1.28

43.82

0.89

-19.09

1.10

Current  debt  ratio

0.94

-4.08

0.98

11.36

0.88

-65.35

2.54

67.11

1.52

Cashflow

658,199

-27.52

908,154

39.20

652,390

122

293,861

0.31

292,956

Net  worth

53,966,681

12.63

47,916,013

15.51

41,480,471

65.95

24,995,866

0.79

24,800,692

LONG  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Gearing

76.52

-20.74

96.54

19.02

81.11

-63.83

224.23

48.68

150.81

Equity  in  percentage

50.23

3.44

48.56

-4.90

51.06

91.59

26.65

-26.97

36.49

Total  debt  ratio

0.99

-6.60

1.06

10.42

0.96

-65.09

2.75

58.05

1.74

Working  capital

53,234,564

10.83

48,030,607

15.36

41,634,063

56.09

26,673,403

-0.89

26,911,703

 

 

PROFIT  &  LOSS

 

Operating  Income

216,233,949

-19.83

269,725,650

23.52

218,370,789

14.00

191,553,148

9.56

174,838,479

Turnover

216,186,584

-19.85

269,722,984

23.55

218,303,463

13.97

191,552,565

9.56

174,837,311

Total  operating  expenses

213,748,583

-19.80

266,527,773

23.54

215,740,420

13.63

189,863,922

9.62

173,199,565

Gross  Operating  Margin

-

-

 

-

-

-

-

-

-

Operating  Charges

213,795,948

-19.79

266,530,438

23.50

215,807,746

13.66

189,864,506

9.62

173,200,733

Employee  costs

148,733

-13.94

172,822

78.11

97,029

32.16

73,416

-14.01

85,382

Wages  and  salary

-

-

141,802

75.45

80,824

35.61

59,601

-16.46

71,344

Employee  pension  costs

-

-

-

-

-

-

-

-

-

Social  security  contributions

-

-

28,505

91.12

14,915

22.14

12,212

-7.88

13,256

Other  employee  costs

148,733

5811

2,516

94.89

1,291

-19.45

1,603

104

782

Director  remuneration

-

-

156,124

8.36

144,076

41.20

102,036

-8.85

111,938

Amortization  and depreciation

128,694

19.76

107,457

13.73

94,486

-4.26

98,687

-2.93

101,664

Operating  result

2,438,001

-23.70

3,195,211

24.66

2,563,043

51.78

1,688,643

3.11

1,637,746

Total  financial  income

108,547

-18.08

132,502

8481

1,544

33.92

1,153

-65.76

3,367

Total  financial  expenses

1,914,047

-19.94

2,390,683

26.65

1,887,608

38.91

1,358,864

0.98

1,345,625

Results  on  ordinary operations  before  taxation

632,502

-32.50

937,030

38.41

676,979

104

330,932

11.99

295,488

Extraordinary  Income

-

-

-

-

-

-

-

-

-

Extraordinary  Charges

-

-

-

-

-

-

-

-

-

Extraordinary  items

-

-

0

-

0

-

0

-

0

Results  for  the  Year  Before Taxation

632,502

-32.50

937,030

38.41

676,979

104

330,932

11.99

295,488

Taxation

102,997

-24.45

136,334

14.49

119,075

-12.29

135,758

30.29

104,197

Results  on  ordinary operations  after  taxation

529,505

-33.87

800,696

43.52

557,904

185

195,174

2.03

191,291

Net  result

529,505

-33.87

800,697

43.52

557,904

185

195,174

2.03

191,291

Profit  (Loss)  for  the  Year  to be appropriated

529,505

-33.87

800,697

43.52

557,904

185

195,174

2.03

191,291

Dividends

-

-

-

-

-

-

-

-

-

 

 

Social BALANCE SHEET DETAILS

 

Social  Balance  Sheet

Total

During  the  reporting  year

 

ended  31-12-2015

 

Full-time  Employees

3

Part-time  Employees

1

Total  Fte  Employees

4

 

 

Number  of  hours  worked

 

Full-time  Employees

5,244

Part-time  Employees

1,424

Total

6,668

 

 

Personnel  Charges

 

Full-time  Employees

-

Part-time  Employees

-

Total

148,733

Benefits  In  Addition  To  Wages

-

 

 

During  the  previous  reporting  year

 

Average  number  employees  in  Fte

4

Actual  working  hours

6,668

Personnel  Charges

148,733

Benefits  In  Addition  To  Wages

-

 

 

Type  of  Contract

 

Full-Time

Part-Time

Total  Fte

Unlimited  Duration Contracts

3

1

4

 

 

Gender  and  Education Level

 

 

 

 

Men

 

Full-Time

Part-Time

Total  Fte

Primary  education

-

-

-

Secondairy  education

1

-

1

 

 

Women

 

Full-Time

Part-Time

Total  Fte

Primary  education

-

-

-

Secondairy  education

2

1

3

 

 

Working  Category

 

Full-Time

Part-Time

Total  Fte

Management

-

-

-

White  collar  worker

2

1

3

Blue  collar  worker

1

-

1

 

 

Industry comparison

 

Activity code

46761

Activity description

Wholesale of diamonds and other precious stones

 

 

Payment expectations

 

Payment expectation days

19.13

Day sales outstanding

76.47

 

 

Industry comparison  

 

Activity code

46761

Activity description

Wholesale of diamonds and other precious stones

Industry average payment expectation days

199.73

Industry average day sales outstanding

211.47

 

Industry quartile analysis

 

Payment expectations

 

Company result

19.13

Lower

129.28

Median

58.79

Upper

26.67

 

 

Day sales outstanding

 

Company result

76.47

Lower

137.49

Median

82.62

Upper

46.10

 

 

Shareholder details

 

Group Structure

No group structure for this company.

 

Minority Shareholders

No minority shareholders founds

 

Minority Interests

No minority interests found

 

Individual Shareholders

SHAREHOLDER  NAME

 

 

 

Forename

Anjal

Middle  name

-

Surname

Bhansali

 

 

 

 

 

 

SHAREHOLDER  DETAILS

 

 

 

Start  date

03/06/2013(estimated)

End  date

-

Percentage  owned

-

 

 

 

 

 

 

SHAREHOLDER  ADDRESS

 

 

 

Street  name

Flamingolaan

House  number

5

Postal  town

Antwerpen

 

 

Post  code

2610

Country

Belgium

 

 

 

 

SHAREHOLDER  NAME

 

 

 

Forename

Samir

Middle  name

-

Surname

Bhansali

 

 

 

 

 

 

SHAREHOLDER  DETAILS

 

 

 

Start  date

03/11/1999(estimated)

End  date

-

Percentage  owned

-

 

 

 

 

 

 

SHAREHOLDER  ADDRESS

 

 

 

Street  name

Flamingolaan

House  number

5

Postal  town

Antwerpen

 

 

Post  code

2610

Country

Belgium

 

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

27/04/2013

Street

5 FLAMINGOLAAN  ANTWERPEN

Post  code

2610

Country

Belgium

 

 

Name

Anjal  Bhansali

Position

Director

Start  Date

27/04/2013

Street

5 FLAMINGOLAAN  ANTWERPEN

Post  code

2610

Country

Belgium

 

 

Name

Samir  Bhansali

Position

Managing  Director

Start  Date

28/04/2007

Street

5 FLAMINGOLAAN  ANTWERPEN

Post  code

2610

Country

Belgium

 

 

Name

Meera  Zaveri

Position

Director

Start  Date

29/04/2006

Street

5 FLAMINGOLAAN  ANTWERPEN

Post  code

2018

Country

Belgium

 

 

Name

Sunil  Shah

Position

Director

Start  Date

14/07/2005

Street

102 BELGIËLEI  ANTWERPEN

Post  code

2018

Country

Belgium


 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.77

UK Pound

1

INR 89.20

Euro

1

INR 78.22

Euro

1

INR 78.52

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

TRU

 


 

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.