MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

495888

Report Date :

06.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SUEBEL TRADING & CO SCRL

 

 

Registered Office :

Rue Des Chevaliers 14, 1050 Ixelles

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

17.02.1991

 

 

Com. Reg. No.:

443660083

 

 

Legal Form :

Limited  Liability  Cooperative Company

 

 

Line of Business :

Manufacture of Other Rubber Products

 

 

No. of Employees :

2

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

 

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

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. Service and high-tech industries are concentrated in the northern Flanders region while the southern region of Wallonia is home to industries like coal and steel manufacturing. Belgium is completely 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, and the port of Zeebrugge conducts almost half its trade with the United Kingdom alone, leaving Belgium’s economy vulnerable to the outcome of negotiations on the UK’s exit from the EU.

 

Belgium’s GDP grew by 1.7% in 2017 and the budget deficit was 1.5% of GDP. Unemployment stood at 7.3%, however the unemployment rate is lower in Flanders than Wallonia, 4.4% compared to 9.4%, because of industrial differences between the regions. The economy largely recovered from the March 2016 terrorist attacks that 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 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. In 2017, Belgium approved a tax reform plan to ease corporate rates from 33% to 29% by 2018 and down to 25% by 2020. The tax plan also included benefits for innovation and SMEs, intended to spur competitiveness and private investment.

 

Source : CIA

 

 


Company Summary

 

Business number                     443660083

Branche Unit Number               2052186339

Company name                        SUEBEL TRADING & CO SCRL

Address                                   RUE DES CHEVALIERS 14

1050 IXELLES

Date of establishment               17/02/1991

Telephone number                   3223781516

Mobile number                         -

Fax number                              023781516

Liable for VAT                          Yes

VAT Number                            BE.0443.660.083 Check VAT number

 

 

Commentary

 

The business was established over 27 years ago.

The business has 2 employees.

Number of employees in the latest trading period increased 53% on the previous trading period.

The business has been at the address for over 10 years.

Operating Result in the latest trading period decreased 2271% on the previous trading period.

Net Worth decreased by 38% during the latest trading period.

Pre-tax profits decreased by 5810% compared to the previous trading period.

The business saw an increase in their Cash Balance of 132% during the latest trading period.

 

 

ANNUAL ACCOUNTS

 

DATE  OF  LATEST  ACCOUNTS

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

31/12/2016

 

-58,307

90,603

147,806

31/12/2015

 

1,021

147,945

218,485

31/12/2014

 

69,095

145,557

234,387

 

 

 

 

 

ACCOUNTS

 

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

31/12/2016

376,364

2

300,000

-46,617

31/12/2015

326,222

2

300,000

9,883

31/12/2014

323,922

1

300,000

79,233

 

 

Payment expectations

 

Past payments

 

Payment expectation days

--

 

Industry average payment expectation days

66.62

Industry average day sales outstanding

83.24

 

Day sales outstanding

--

 

 

 

 

Court data summary

 

BANKRUPTCY DETAILS

 

Court action type

No

 

 

 

PROTESTED BILLS

Bill amount

NSSO DETAILS

Date of summons

04.06.2009

 

 

 

 

 

Company information

 

Business  Number

443660083

Company  Name

SUEBEL  TRADING  &  CO SCRL

Fax  Number

023781516

Date  Founded

17/02/1991

Company  Status

active

Company  Type

Limited  Liability  Cooperative Company

Currency

Euro  (€)

Date  of  Latest  Accounts

31/12/2016

Activity  Code

22190

Number  of  Staff

2

Activity  Description

Manufacture of other rubber products

 

 

Belgian  Bullettin  of  Acts Publications

Moniteur  Belge

 

 

 

 

Joint Industrial Committee (JIC)

 

JIC Code                      111

Description                  JC for the metal, machinery and electrical construction

category

JIC Code                      209

Description                  Joint committee for the employees off the metal industry

category

 

Significant Events

Event Date                    04/09/2014

Event Description

Event Details                La cession de 4034 parts sociales détenues par Ushpal Singh Sabharwal à concurrence de 4033 parts à Shwetambara Sabhharwal, de 1 part à Dilprit Singh Sabharwal et à la cession de 4033 parts sociales détenues par Jagmeet Singh Sabharwal à Ja

 

Event Date                    04/09/2014

Event Details                i Singh Sabharwal, à partir de 30.06.2014.

 

 

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

63,712

24.13

51,327

49.21

34,399

-3.64

35,699

-26.97

48,882

Intangible  fixed  assets

0

-100

953

-58.82

2,314

-38.38

3,755

-30.72

5,420

Tangible  fixed  assets

60,112

28.52

46,774

64.21

28,485

0.50

28,344

-28.89

39,862

Land  &  building

0

-

0

-

0

-

0

-

0

Plant  &  machinery

6,108

-12.63

6,991

2825

239

-72.31

863

-89.10

7,920

Furniture  &  Vehicles

5,616

64.98

3,404

147

1,373

-76.25

5,781

-58.90

14,066

Leasing  &  Other  Similar  Rights

0

-

0

-

0

-

0

-

0

Other  tangible  assets

48,388

33.01

36,379

35.37

26,873

23.84

21,700

21.39

17,876

Financial  fixed  assets

3,600

0

3,600

0

3,600

0

3,600

0

3,600

Total  current  assets

312,653

13.74

274,895

-5.05

289,523

-17.47

350,793

57.43

222,820

Inventories

18,436

0.00

18,436

0

18,436

-11.77

20,896

3.79

20,132

Raw  materials  &  consumables

0

-

0

-

0

-

0

-

0

Work  in  progress

0

-

0

-

0

-

0

-

0

Finished  goods

0

-

0

-

0

-

0

-

0

Other  stocks

18,436

0.00

18,436

0

18,436

-11.77

20,896

3.79

20,132

Trade  debtors

217,876

-1.36

220,880

-7.79

239,538

13.35

211,329

33.03

158,863

Other  amounts  receivable

2,790

10.93

2,515

55.06

1,622

-65.77

4,739

-36.18

7,425

Cash

69,393

132

29,794

9.44

27,224

-75.13

109,472

238

32,341

Miscellaneous  current  assets

4,159

27.17

3,270

20.98

2,703

-37.96

4,357

7.34

4,059

Total  Assets

376,364

15.37

326,222

0.71

323,922

-16.19

386,492

42.25

271,702

Liabilities

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

90,603

-39.15

148,898

0.69

147,871

87.68

78,789

325

18,518

Issued  share  capital

300,000

0

300,000

0

300,000

0

300,000

0

300,000

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

0

-

0

-

0

-

0

-

0

Reserves

-209,397

-38.58

-151,102

99

-152,129

68.77

-221,211

78.59

-281,482

Provisions  for  Liabilities  &  Charges

0

-

0

-

0

-

0

-

0

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

285,761

61.15

177,324

0.72

176,051

-42.79

307,703

21.53

253,184

Other  long  term  loans

120,914

0.00

120,914

0.00

120,915

0.00

120,914

0

120,914

Other  long  term  liabilities

0

-

0

-

0

-

0

-

0

Total  long  term  debts

120,914

0.00

120,914

0.00

120,915

0.00

120,914

0

120,914

Current  portion  of  long  term  debt

0

-

0

-

0

-

0

-

0

Financial  debts

0

-

0

-

0

-

0

-

0

Trade  creditors

133,788

418

25,823

16.39

22,187

-86.42

163,419

37.09

119,204

Amounts  Payable  for  Taxes,  Remuneration  & Social  Security

10,144

20.71

8,404

-10.89

9,431

-3.64

9,787

-9.29

10,789

Miscellaneous  current  liabilities

20,914

-5.72

22,183

-5.68

23,518

73.14

13,583

496

2,277

Total  current  liabilities

164,847

192

56,410

2.31

55,136

-70.48

186,789

41.22

132,270

Total  Liabilities

376,364

15.37

326,222

0.71

323,922

-16.19

386,492

42.25

271,702

 

 

RATIO ANALYSIS

 

TRADING PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

-

-

-

-

-

-

-

-

-

Return  on  capital  employed

-27.57

-7355

0.38

-98.52

25.71

-14.84

30.19

-28.22

42.06

Return  on  total  assets  employed

-15.49

-5096

0.31

-98.55

21.33

36.73

15.60

-27.71

21.58

Return  on  net  assets  employed

-64.35

-9426

0.69

-98.52

46.73

-38.92

76.51

-75.84

316.68

Sales  /  net  working  capital

-

-

-

-

-

-

-

-

-

Stock  turnover  ratio

-

-

-

-

-

-

-

-

-

Creditor  days

-

-

-

-

-

-

-

-

-

Debtor  days

-

-

-

-

-

-

-

-

-

SHORT  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

1.90

-60.99

4.87

-7.24

5.25

179

1.88

11.90

1.68

Liquidity  ratio  /  acid  ratio

1.78

-60.88

4.55

-7.52

4.92

177

1.77

15.69

1.53

Current  debt  ratio

1.82

378

0.38

2.70

0.37

-84.39

2.37

-66.81

7.14

Cashflow

-46,617

-571

9,883

-87.53

79,233

-1.65

80,565

2.19

78,838

Net  worth

90,603

-38.76

147,945

1.64

145,557

93.99

75,034

472

13,098

LONG  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Gearing

133.45

64.33

81.21

-0.68

81.77

-46.72

153.47

-76.50

652.95

Equity  in  percentage

24.07

-47.42

45.78

-0.43

45.98

123

20.59

196

6.95

Total  debt  ratio

3.15

164

1.19

0

1.19

-69.57

3.91

-71.40

13.67

Working  capital

147,806

-32.35

218,485

-6.78

234,387

42.92

164,004

81.12

90,550

 

 

PROFIT & LOSS

 

Operating  Income

-

-

-

-

-

-

-

-

-

Turnover

-

-

-

-

-

-

-

-

-

Total  operating  expenses

-

-

-

-

-

-

-

-

-

Gross  Operating  Margin

69,120

-30.52

99,483

-46.72

186,720

-6.78

200,310

-5.45

211,856

Operating  Charges

0

-

-

-

-

-

-

-

-

Employee  costs

113,254

44.19

78,545

-16.41

93,962

-6.50

100,491

-15.24

118,561

Wages  and  salary

-

-

59,165

-14.11

68,882

-7.17

74,199

-10.31

82,730

Employee  pension  costs

-

-

-

-

-

-

-

-

-

Social  security  contributions

-

-

16,563

-25.22

22,150

4.73

21,149

-24.82

28,130

Other  employee  costs

113,254

3920

2,817

-3.86

2,930

-43.03

5,143

-33.22

7,701

Director  remuneration

-

-

-

-

-

-

-

-

-

Amortization  and  depreciation

11,678

31.86

8,856

-12.76

10,151

-49.98

20,294

0.47

20,200

Operating  result

-57,071

-2271

2,628

-96.38

72,697

16.96

62,153

0.09

62,098

Total  financial  income

2,215

44.31

1,535

1705

85

-93.57

1,322

758

154

Total  financial  expenses

3,452

9.86

3,142

-14.78

3,687

15.47

3,193

-11.55

3,610

Results  on  ordinary  operations  before  taxation

-58,307

-5810

1,021

-98.52

69,095

14.62

60,282

2.80

58,642

Extraordinary  Income

-

-

-

-

-

-

-

-

-

Extraordinary  Charges

-

-

-

-

-

-

-

-

-

Extraordinary  items

-

-

-

-

-

-

0

-

0

Results  for  the  Year  Before  Taxation

-58,307

-5810

1,021

-98.52

69,095

14.62

60,282

2.80

58,642

Taxation

-13

-116

-6

-146

13

18.18

11

175

4

Results  on  ordinary  operations  after  taxation

-58,294

-5776

1,027

-98.51

69,082

14.62

60,271

2.78

58,638

Net  result

-58,294

-5776

1,027

-98.51

69,082

14.62

60,271

2.78

58,638

Profit  (Loss)  for  the  Year  to  be  appropriated

-58,294

-5776

1,027

-98.51

69,082

14.62

60,271

2.78

58,638

Dividends

-

-

-

-

-

-

-

-

-

 

 

Social BALANCE SHEET DETAILS

 

Social  Balance  Sheet

Total

During  the  reporting  year

 

ended  31-12-2016

 

Full-time  Employees

2

Part-time  Employees

1

Total  Fte  Employees

2

 

 

Number  of  hours  worked

 

Full-time  Employees

3,568

Part-time  Employees

576

Total

4,144

 

 

Personnel  Charges

 

Full-time  Employees

97,512

Part-time  Employees

15,742

Total

113,254

Benefits  In  Addition  To  Wages

-

 

 

During  the  previous  reporting  year

 

Average  number  employees  in  Fte

2

Actual  working  hours

2,532

Personnel  Charges

-

Benefits  In  Addition  To  Wages

-

 

 

Type  of  Contract

 

Full-Time

Part-Time

Total  Fte

Unlimited  Duration Contracts

2

-

2

 

 

GENDER AND EDUCATION LEVEL

 

Men

 

Full-Time

Part-Time

Total  Fte

Secondairy Education

2

-

2

 

 

Working  Category

Full-Time

 

Part-Time

Total  Fte

White  collar  worker

1

-

1

Blue  collar  worker

1

-

1

 

 

New  staff  and  leavers

 

Full-Time

Part-Time

Total  Fte

New  Starters

2

1

3

Leavers

1

2

2

 

 

Industry comparison

 

Activity code

22190

Activity description

Manufacturer of other rubber products

 

 

Payment expectations

 

Payment expectation days

--

Day sales outstanding

--

 

 

Industry comparison  

 

Activity code

22190

Activity description

Manufacturer of other rubber products

Industry average payment expectation days

66.62

Industry average day sales outstanding

83.24

 

Industry quartile analysis

 

Payment expectations

 

Company result

--

Lower

58.17

Median

33.10

Upper

25.07

 

 

Day sales outstanding

 

Company result

--

Lower

70.30

Median

55.48

Upper

36.24

 

 

Shareholder details

 

Group Structure

No group structure for this company.

 

Minority Shareholders

No minority shareholders found

 

Minority Interests

No minority interest found

 

Individual Shareholders

 

SHAREHOLDER  NAME

 

 

 

Forename

Dilprit

Middle  name

-

Surname

Sabharwal

 

 

SHAREHOLDER  DETAILS

 

 

 

Start  date

10/08/2015(estimated)

End  date

-

Percentage  owned

-

 

 

 

 

 

 

SHAREHOLDER  ADDRESS

 

 

 

Street  name

-

House  number

-

Postal  town

-

 

 

Post  code

-

Country

India

 

 

 

 

SHAREHOLDER  NAME

 

 

 

Forename

Jagmeet

Middle  name

-

Surname

Sabharwal

 

 

 

 

 

 

SHAREHOLDER  DETAILS

 

 

 

Start  date

10/08/2015(estimated)

End  date

-

Percentage  owned

-

 

 

 

 

 

 

SHAREHOLDER  ADDRESS

 

 

 

Street  name

-

House  number

-

Postal  town

-

 

 

Post  code

-

Country

India

 

 

 

 

SHAREHOLDER  NAME

 

 

 

Forename

Ushpal

Middle  name

-

Surname

Sabharwal

 

 

SHAREHOLDER  DETAILS

 

 

 

Start  date

10/08/2015(estimated)

End  date

-

Percentage  owned

-

 

 

 

 

 

 

SHAREHOLDER  ADDRESS

 

 

 

Street  name

-

House  number

-

Postal  town

-

 

 

Post  code

-

Country

India

SHAREHOLDER  NAME

 

 

 

Forename

Shwetambara

Middle  name

-

Surname

Sabharwal

 

 

 

 

 

 

SHAREHOLDER  DETAILS

 

 

 

Start  date

10/08/2015(estimated)

End  date

-

Percentage  owned

-

 

 

SHAREHOLDER  ADDRESS

 

 

 

Street  name

-

House  number

-

Postal  town

-

 

 

Post  code

-

Country

-

 

 

 

 

SHAREHOLDER  NAME

 

 

 

Forename

Jai

Middle  name

-

Surname

Sabharwal

 

 

 

 

 

 

SHAREHOLDER  DETAILS

 

 

 

Start  date

10/08/2015(estimated)

End  date

-

Percentage  owned

-

 

 

 

 

 

 

SHAREHOLDER  ADDRESS

 

 

 

Street  name

-

House  number

-

Postal  town

-

 

 

Post  code

-

Country

-

 

Linked Companies

 

Summary

 

Group  -  Number  of  Companies

0

Linkages  -  Number  of  Companies

0

Number  of  Countries

0

 

 

Summons

Legal  event  type

Social  Security  Summons

 

Event  date

04/06/2009

 

Court  type

Court  name

Brussel

Creditor's  name

3rd  party  type

 

Legal  event  type

Social  Security  Summons

 

Event  date

07/05/2009

 

Court  type

Court  name

Brussel

Creditor's  name

3rd  party  type

 

 

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

01/07/2013

 

 

Name

Dilprit  Sabharwal

Position

Director

Start  Date

27/07/2007

 

 

Name

Jai  Sabharwal

Position

Director

Start  Date

04/09/2014

 

 

Name

Shwetambara  Sabharwal

Position

Director

Start  Date

04/09/2014

 

 

Name

Emmanuel  de  Briey

Position

Director

Start  Date

17/02/1991

Street

25 ZONDAGSBOSLAAN  BRUSSEL

Post  code

1150

Country

Belgium

 

 

FORMER  DIRECTOR  DETAILS

 

Name

Emmanuel  de  Briey

Position

Managing  Director

Start  Date

17/02/1991

End  Date

30/06/2013

Street

25 ZONDAGSBOSLAAN  BRUSSEL

Post  code

1150

Country

Belgium

 

 

Name

JAGMEET  SABHYARWAL

Position

Director

Start  Date

27/07/2007

End  Date

04/09/2014

 

 

Name

USHPAL  SINGH

Position

Director

Start  Date

27/07/2007

End  Date

04/09/2014

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.05

UK Pound

1

INR 89.70

Euro

1

INR 80.03

Euro

1

INR 80.20

 

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.