MIRA INFORM REPORT

 

 

Report No. :

499309

Report Date :

21.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

CHINTAMANI  BVBA

 

 

Registered Office :

Schupstraat  9-11-Bus  41, 2018 Antwerpen

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

01.04.2005

 

 

Com. Reg. No.:

873540329

 

 

Legal Form :

Private  Limited  Liability Company

 

 

Line of Business :

Wholesale of diamonds and other precious stones

 

 

No. of Employees :

 

 

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 1.6% 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 name

 

CHINTAMANI  BVBA 

 

 

Company summary                        

 

Business  number

873540329

Branche  Unit  Number

2147106975

Company  name

CHINTAMANI  BVBA

Address

SCHUPSTRAAT  9-11-BUS  41

 

2018 ANTWERPEN

Date  of  establishment

01/04/2005

Telephone  number

3232334474

Mobile  number

-

Fax  number

032334474

Liable  for  VAT

yes

VAT  Number

BE.0873.540.329  Check  VAT  number

 

 

Ultimate holding company         

 

Company  name

Company  Number

CHINTAMANI  DMCC

-

 

 

Commentary

 

The  business  was  established  over  12  years  ago. The  business  has  6  employees.

The  business  is  part  of  a  group.

The  business  has  been  at  the  address  for  over  3  years.

Operating  Result  in  the  latest  trading  period  increased  27%  on  the  previous  trading  period.

Pre-tax  profits  increased  by  210%  compared  to  the  previous  trading  period.

The  business  saw  an  increase  in  their  Cash  Balance  of  154%  during  the  latest  trading  period.

 

 

Annual accounts

 

DATE  OF  LATEST  ACCOUNTS

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

31/12/2016

84,049,553

224,057

5,712,553

9,752,836

31/12/2015

83,806,481

72,074

5,633,093

9,591,000

31/12/2014

67,256,551

88,717

5,041,663

8,582,625

 

 

 

 

 

ACCOUNTS

 

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

31/12/2016

29,678,203

6

5,014,594

98,796

31/12/2015

30,463,272

6

5,014,594

87,527

31/12/2014

25,952,513

5

4,495,346

95,963

 

 

Payment expectations

 

Past  payments

 

Payment  expectation  days

35.63

Industry  average  payment

199.67

Industry  average  day  sales

211.41

expectation  days

 

outstanding

 

Day  sales  outstanding

90.33

 

 

 

 

Court data summary

 

BANKRUPTCY  DETAILS

Court  action  type

no

 

 

PROTESTED  BILLS

Bill  amount

-

 

 

NSSO  DETAILS

Date  of  summons

-

 

 

Company information

 

Business  number

873540329

Company  name

CHINTAMANI  BVBA

Fax  number

032334474

Date  founded

01/04/2005

Company  status

active

Company  type

Private  limited  liability company

Currency

Euro  (€)

Date  of  latest  accounts

31/12/2016

Activity  code

46761

Number  of  staff

6

Activity  description

Wholesale  of  diamonds  and other  precious  stones

 

 

Belgian  Bullettin  of  Acts Publications

moniteur  belge

 

 

 

Contractor details

 

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

Event  Date

17/12/2014

Event  Description

 

Event  Details

De  vennootschap  van  het  racht  van  de  staat  Dubai  Chintamani  DMCC  schrijft  in  op  675  nieuwe aandelen.

Event  Date

01/04/2005

Event  Description

Legal  creation

Event  Details

 

 

 

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

108,832

83.39

59,345

-3.29

61,363

48.82

41,232

-20.78

52,046

Intangible  fixed  assets

0

-

0

-

0

-

0

-

0

Tangible  fixed  assets

97,641

102

48,154

-4.40

50,372

52.46

33,040

-24.66

43,854

Land  &  building

0

-

0

-

0

-

0

-

0

Plant  &  machinery

31,198

20.18

25,959

23.58

21,006

29.23

16,255

-26.95

22,250

Furniture  &  Vehicles

66,443

199

22,195

-24.42

29,365

74.95

16,785

-22.30

21,604

Leasing  &  Other  Similar  Rights

0

-

0

-

0

-

0

-

0

Other  tangible  assets

0

-

0

-

0

-

0

-

0

Financial  fixed  assets

11,191

0

11,191

1.82

10,991

34.17

8,192

0

8,192

Total  current  assets

29,569,370

-2.74

30,403,927

17.43

25,891,150

6.96

24,206,841

33.88

18,080,934

Inventories

6,973,975

90.34

3,664,051

-13.09

4,216,141

3.82

4,060,819

15.72

3,509,121

Raw  materials  &  consumables

0

-

0

-

0

-

0

-

0

Work  in  progress

0

-

0

-

0

-

0

-

0

Finished  goods

6,973,975

90.34

3,664,051

-13.09

4,216,141

3.82

4,060,819

15.72

3,509,121

Other  stocks

0

-

0

-

0

-

0

-

0

Trade  debtors

20,801,650

-19.31

25,781,104

20.12

21,463,034

11.48

19,252,573

33.38

14,434,256

Other  amounts  receivable

49,033

-81.19

260,714

61.07

161,868

16.10

139,416

170

51,448

Cash

1,724,835

154

678,523

2752

23,787

-96.69

718,046

1312

50,853

Miscellaneous  current  assets

19,876

1.75

19,535

-25.78

26,320

-26.87

35,989

2.08

35,255

Total  Assets

29,678,203

-2.58

30,463,272

17.38

25,952,513

7.03

24,248,073

33.72

18,132,980

Liabilities

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

5,712,553

1.41

5,633,093

11.73

5,041,663

64.77

3,059,861

2.75

2,977,889

Issued  share  capital

5,014,594

0

5,014,594

11.55

4,495,346

73.04

2,597,892

0

2,597,892

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

0

-

0

-

0

-

0

-

0

Reserves

697,959

12.85

618,499

13.21

546,317

18.26

461,969

21.57

379,997

Provisions  for  Liabilities  &  Charges

0

-

0

-

0

-

0

-

0

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

23,965,649

-3.48

24,830,179

18.74

20,910,850

-1.31

21,188,213

39.81

15,155,091

Other  long  term  loans

4,149,116

3.28

4,017,252

11.52

3,602,325

-27.72

4,984,108

-4.33

5,209,628

Other  long  term  liabilities

0

-

0

-

0

-

0

-

0

Total  long  term  debts

4,149,116

3.28

4,017,252

11.52

3,602,325

-27.72

4,984,108

-4.33

5,209,628

Current  portion  of  long  term  debt

0

-

0

-

0

-

0

-

0

Financial  debts

11,428,098

-6.74

12,254,493

10.65

11,075,122

17.37

9,436,215

60.57

5,876,774

Trade  creditors

8,100,394

-4.57

8,488,727

37.17

6,188,448

-7.68

6,703,334

67.15

4,010,449

Amounts  Payable  for  Taxes,

219,537

345

49,300

19.66

41,198

-19.28

51,037

-6.92

54,832

Remuneration  &  Social  Security

 

 

 

 

 

 

 

 

 

Miscellaneous  current  liabilities

68,504

235

20,407

443

3,758

-72.20

13,519

296

3,408

Total  current  liabilities

19,816,534

-4.79

20,812,927

20.25

17,308,525

6.82

16,204,105

62.93

9,945,463

Total  Liabilities

29,678,203

-2.58

30,463,272

17.38

25,952,513

7.03

24,248,073

33.72

18,132,980

 

 

RATIO  ANALYSIS

 

TRADING  PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

0.27

200

0.09

-30.77

0.13

8.33

0.12

9.09

0.11

Return  on  capital  employed

2.27

202

0.75

-27.18

1.03

-8.04

1.12

43.59

0.78

Return  on  total  assets  employed

0.75

212

0.24

-29.41

0.34

-8.11

0.37

5.71

0.35

Return  on  net  assets  employed

3.92

206

1.28

-27.27

1.76

-40.34

2.95

37.85

2.14

Sales  /  net  working  capital

8.62

-1.37

8.74

11.48

7.84

-13.37

9.05

26.22

7.17

Stock  turnover  ratio

8.30

89.93

4.37

-30.30

6.27

11.76

5.61

-6.81

6.02

Creditor  days

35.63

-4.61

37.35

10.05

33.94

-0.41

34.08

34.86

25.27

Debtor  days

90.33

-19.55

112.28

-3.61

116.48

20.07

97.01

7.34

90.38

SHORT  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

1.49

2.05

1.46

-2.67

1.50

0.67

1.49

-18.13

1.82

Liquidity  ratio  /  acid  ratio

1.14

-10.94

1.28

2.40

1.25

0.81

1.24

-15.65

1.47

Current  debt  ratio

3.47

-5.96

3.69

7.58

3.43

-35.28

5.30

58.68

3.34

Cashflow

98,796

12.87

87,527

-8.79

95,963

1.15

94,873

10.78

85,644

Net  worth

5,712,553

1.41

5,633,093

11.73

5,041,663

64.77

3,059,861

2.75

2,977,889

LONG  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Gearing

272.68

-5.60

288.86

-0.78

291.12

-38.23

471.27

26.59

372.29

Equity  in  percentage

19.25

4.11

18.49

-4.84

19.43

53.96

12.62

-23.14

16.42

Total  debt  ratio

4.20

-4.76

4.41

6.27

4.15

-40.03

6.92

35.95

5.09

Working  capital

9,752,836

1.69

9,591,000

11.75

8,582,625

7.25

8,002,736

-1.63

8,135,470

 

 

PROFIT  &  LOSS

 

Operating  Income

84,074,853

0.29

83,834,456

24.59

67,286,041

-7.15

72,470,064

24.26

58,320,605

Turnover

84,049,553

0.29

83,806,481

24.61

67,256,551

-7.15

72,438,738

24.27

58,290,722

Total  operating  expenses

82,972,507

0.01

82,961,199

24.65

66,557,123

-7.28

71,785,625

23.94

57,919,793

Gross  Operating  Margin

-

-

-

-

-

-

-

-

-

Operating  Charges

84,116,399

1.36

82,989,174

24.63

66,586,614

-7.28

71,816,950

23.93

57,949,676

Employee  costs

196,689

-6.94

211,362

21.28

174,281

6.62

163,459

2.43

159,584

Wages  and  salary

160,669

-5.65

170,297

21.86

139,752

5.34

132,673

2.70

129,189

Employee  pension  costs

-

-

-

-

-

-

-

-

-

Social  security  contributions

33,010

-12.47

37,712

20.35

31,334

6.05

29,547

7.01

27,612

Other  employee  costs

3,011

-10.20

3,353

4.93

3,195

157

1,239

-55.48

2,782

Director  remuneration

-

-

-

-

-

-

-

-

-

Amortization  and  depreciation

19,335

26.00

15,345

32.12

11,615

-9.97

12,901

-3.97

13,434

Operating  result

1,077,047

27.42

845,282

20.85

699,428

7.09

653,113

76.08

370,929

Total  financial  income

232

-98.55

15,973

61.75

9,875

67.31

5,902

217

1,857

Total  financial  expenses

811,677

2.85

789,181

27.17

620,585

9.11

568,752

84.00

309,105

Results  on  ordinary

224,057

210

72,074

-18.76

88,717

-1.71

90,264

41.74

63,681

operations  before  taxation

 

 

 

 

 

 

 

 

 

Extraordinary  Income

41,545

-

-

-

-

-

-

-

12,413

Extraordinary  Charges

-

-

-

-

1,991

1658933

0

-

-

Extraordinary  items

41,545

-

-

-

-1,991

-1658933

0

-100

12,413

Results  for  the  Year  Before

265,602

268

72,074

-16.89

86,726

-3.92

90,264

18.62

76,093

Taxation

 

 

 

 

 

 

 

 

 

Taxation

186,141

172289

-108

-104

2,378

-71.32

8,292

113

3,883

Results  on  ordinary operations  after  taxation

37,915

-47.47

72,182

-16.40

86,339

5.33

81,972

37.08

59,798

Net  result

79,461

10.08

72,182

-14.42

84,348

2.90

81,972

13.52

72,210

Profit  (Loss)  for  the  Year  to  be appropiated

79,461

10.08

72,182

-14.42

84,348

2.90

81,972

13.52

72,210

Dividends

-

-

-

-

-

-

-

-

-

 

 

Social Balance Sheet Details               

 

Social  Balance  Sheet

 

Total

During  the  reporting  year

 

ended  31-12-2016

 

Full-time  Employees

5

Part-time  Employees

1

Total  Fte  Employees

6

Number  of  hours  worked

 

Full-time  Employees

9,059

Part-time  Employees

278

Total

9,337

Personnel  Charges

 

Full-time  Employees

192,284

Part-time  Employees

4,406

Total

196,689

Benefits  In  Addition  To  Wages

-

During  the  previous  reporting  year

 

Average  number  employees  in  Fte

6

Actual  working  hours

11,052

Personnel  Charges

211,362

Benefits  In  Addition  To  Wages

-

 

 

Type  of  Contract

Full-Time

Part-Time

Total  Fte

Unlimited  Duration

4

1

4

Contracts

 

 

 

Limited  Duration  Contracts

1

-

1

Contracts  For  Specific  Work

-

-

-

Contracts  Regarding Substitution

-

-

-

Gender  and  Education Level

 

 

 

Men

Full-Time

Part-Time

Total  Fte

Primary  education

3

-

3

Secondairy  education

-

-

-

Higher  education  (non

-

-

-

university)

 

 

 

Higher  education

-

-

-

(university)

 

 

 

Women

Full-Time

Part-Time

Total  Fte

Primary  education

1

1

1

Secondairy  education

1

-

1

Higher  education  (non

-

-

-

university)

 

 

 

Higher  education

-

-

-

(university)

 

 

 

Working  Category

Full-Time

Part-Time

Total  Fte

Management

-

-

-

White  collar  worker

4

-

4

Blue  collar  worker

1

1

1

Other

-

-

-

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

New  Starters

-

1

0

Leavers

1

1

1

 

 

Industry comparison        

 

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

 

 

Payment Information

 

Suspension  of  payments  /  moratorium  history

Amount

-

Details

-

 

Payment  expectations

Payment  expectation  days

35.63

Day  sales  outstanding

90.33

Industry  comparison

 

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

Industry  average  payment

199.67

expectation  days

 

Industry  average  day  sales

211.41

outstanding

 

 

 

Industry  quartile  analysis

 

Payment  expectations

 

Company  result

35.63

Lower

129.28

Median

58.57

Upper

26.76

 

 

Day  sales  outstanding

 

Company  result

90.33

Lower

137.49

Median

82.12

Upper

46.10

 

 

Shareholder Details

 

Summary

Group  -  Number  of  Companies

2

Linkages  -  Number  of  Companies

0

Number  of  Countries

0

 

 

Group  Structure

 

 

Company  Name

Number

Latest Financials

- CHINTAMANI  DMCC

 

 

- - CHINTAMANI  BVBA

873540329

31-12-2016

 

 

Minority  Shareholders

No  minority  shareholders  found

 

Minority  Interests

No  minority  interests  found

 

Companies  that  match  this  address

No  Companies  Match  this  address

 

 


Linked Companies

 

Summary

Group  -  Number  of  Companies

2

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

Permanent  representative  legal  entity

Start  Date

01/07/2011

Street

44 FAZANTENLAAN  ANTWERPEN

Post  code

2610

Country

Belgium

 

 

Name

Milan  Mehta

Name

DUBAI  METALS  &  COMMODITIES  CENTRE  BO

Position

Manager

Start  Date

01/04/2005

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.20

UK Pound

1

INR 91.49

Euro

1

INR 80.46

Euro

1

INR 78.11

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIY

 

 

Report Prepared by :

KET

                                                


 

 

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.