MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

507125

Report Date :

05.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ATHOS SA

 

 

Registered Office :

Avenue Louise 390, 1050 Ixelles

 

 

Country :

Belgium

 

 

Financials (as on) :

30.06.2017

 

 

Date of Incorporation :

04.03.1980

 

 

Com. Reg. No.:

420259131

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

Wholesale of Watches and Jewellery

 

 

No. of Employees :

2

 

 

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. 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 name & address

 

Business number                     420259131

Branche Unit Number               2017358191

Company name                        ATHOS SA

Address                                   AVENUE LOUISE 390

1050 IXELLES

Date of establishment               04/03/1980

Telephone number                   3222182388

Mobile number                         -

Fax number                              -

Liable for VAT                          Yes

VAT Number                            BE.0420.259.131 Check VAT number

 

 

Commentary

 

The business was established over 38 years ago.

The business has 2 employees.

The business has been at the address for over 18 years.

Operating Result in the latest trading period decreased 140% on the previous trading period.

Pre-tax profits decreased by 102% compared to the previous trading period.

 

 

ANNUAL ACCOUNTS

 

DATE  OF  LATEST  ACCOUNTS

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

30/06/2017

 

-1,557

626,287

1,395,579

30/06/2016

 

63,511

627,844

1,186,194

30/06/2015

 

-4,602

564,333

1,026,763

 

 

 

 

 

ACCOUNTS

 

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

30/06/2017

1,625,706

2

595,937

-612

30/06/2016

1,659,499

2

595,937

64,970

30/06/2015

1,533,233

3

595,937

-2,148

 

 

Payment expectations

 

Past payments

 

Payment expectation days

41.59

Industry average payment expectation days

202.59

Industry average day sales outstanding

211.65

Day sales outstanding

56.70

 

 

 

Court data summary

 

BANKRUPTCY DETAILS

 

Court action type

No

 

 

 

PROTESTED BILLS

Bill amount

NSSO DETAILS

Date of summons

--

 

 

 

 

 

Company information

 

Business  Number

420259131

Company  Name

ATHOS  SA

Fax  Number

-

Date  Founded

04/03/1980

Company  Status

active

Company  Type

Public  Limited  Company

Currency

Euro  (€)

Date  of  Latest  Accounts

30/06/2017

Activity  Code

46480

Number  of  Staff

2

Activity  Description

Wholesale of watches and jewellery

 

 

Belgian  Bullettin  of  Acts Publications

Moniteur  Belge

 

 

 

 

Joint Industrial Committee (JIC)

 

Significant Events

Event Date                    02/04/2012

Event Description         authority appointed

Event Details                Commentaire 02-04-2012: Les pouvoirs bancaires sont accordés à Man Kam Chiu.

 

 


Company accounts

 

Assets

 

 

 

 

 

 

 

 

 

Annual  accounts

30-06-2017

%

30-06-2016

%

30-06-2015

%

30-06-2014

%

30-06-2013

Weeks

52

 

52

 

52

 

52

 

52

Currency

EUR

 

EUR

 

EUR

 

EUR

 

EUR

Total  fixed  assets

22,879

-1.12

23,139

-12.50

26,443

-38.23

42,808

-1.41

43,419

Intangible  fixed  assets

0

-

0

-

0

-

0

-

0

Tangible  fixed  assets

806

-25.86

1,087

-55.72

2,456

-45.31

4,490

-77.47

19,926

Land  &  building

0

-

0

-

0

-

0

-

0

Plant  &  machinery

567

312

138

-63.18

374

-74.61

1,471

-42.74

2,569

Furniture  &  Vehicles

239

-74.84

950

-54.38

2,082

-31.03

3,019

-82.61

17,357

Leasing  &  Other  Similar  Rights

0

-

0

-

0

-

0

-

0

Other  tangible  assets

0

-

0

-

0

-

0

-

0

Financial  fixed  assets

22,073

0.10

22,051

-8.07

23,988

-37.40

38,318

63.10

23,494

Total  current  assets

1,602,827

-2.05

1,636,360

8.60

1,506,790

-4.18

1,572,591

9.59

1,434,928

Inventories

795,628

-5.42

841,231

-0.40

844,580

-4.27

882,289

16.91

754,648

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

795,628

-5.42

841,231

-0.40

844,580

-4.27

882,289

16.91

754,648

Trade  debtors

613,336

9.35

560,906

15.83

484,265

-3.37

501,161

-11.86

568,583

Other  amounts  receivable

0

-100

6,669

-46.50

12,465

-15.86

14,815

-19.37

18,374

Cash

186,456

-14.74

218,697

42.08

153,930

-6.45

164,537

96.46

83,749

Miscellaneous  current  assets

7,406

-16.38

8,857

-23.31

11,550

17.98

9,790

2.26

9,574

Total  Assets

1,625,706

-2.04

1,659,499

8.24

1,533,233

-5.09

1,615,399

9.27

1,478,348

Liabilities

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

626,287

-0.25

627,844

11.25

564,333

-0.81

568,936

-12.06

646,955

Issued  share  capital

595,937

0

595,937

0

595,937

0

595,937

0

595,937

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

0

-

0

-

0

-

0

-

0

Reserves

30,350

-4.88

31,907

100

-31,604

-17.04

-27,002

-152

51,018

Provisions  for  Liabilities  &  Charges

0

-

0

-

0

-

0

-

0

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

999,419

-3.12

1,031,655

6.48

968,899

-7.41

1,046,463

25.87

831,393

Other  long  term  loans

792,171

36.23

581,488

18.94

488,873

-5.47

517,154

-

0

Other  long  term  liabilities

0

-

0

-

0

-

0

-

0

Total  long  term  debts

792,171

36.23

581,488

18.94

488,873

-5.47

517,154

-

0

Current  portion  of  long  term  debt

0

-

0

-

0

-

0

-

0

Financial  debts

0

-

0

-

0

-

0

-

0

Trade  creditors

194,699

-55.91

441,608

0.12

441,091

-11.20

496,751

31.82

376,843

Amounts  Payable  for  Taxes, Remuneration  &  Social  Security

0

-

0

-

0

-

0

-100

46,831

Miscellaneous  current  liabilities

12,548

46.62

8,558

-78.02

38,936

19.59

32,558

-92.01

407,719

Total  current  liabilities

207,247

-53.96

450,166

-6.22

480,027

-9.31

529,310

-36.33

831,393

Total  Liabilities

1,625,706

-2.04

1,659,499

8.24

1,533,233

-5.09

1,615,399

9.27

1,478,348

 

 

RATIO  ANALYSIS

 

TRADING  PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

-

-

-

-

-

-

-

-

-

Return  on  capital  employed

-0.11

-102

5.25

1193

-0.44

6.13

-7.18

32.23

-22.28

Return  on  total  assets  employed

-0.10

-102

3.83

1276

-0.30

6.21

-4.83

49.54

-9.75

Return  on  net  assets  employed

-0.25

-102

10.12

1234

-0.82

5.98

-13.71

61.54

-22.28

Sales  /  net  working  capital

-

-

-

-

-

-

-

-

-

Stock  turnover  ratio

-

-

-

-

-

-

-

-

-

Creditor  days

-

-

-

-

-

-

-

-

-

Debtor  days

-

-

-

-

-

-

-

-

-

SHORT  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

7.73

112

3.64

15.92

3.14

5.72

2.97

71.68

1.73

Liquidity  ratio  /  acid  ratio

3.89

119

1.77

28.26

1.38

6.15

1.30

58.54

0.82

Current  debt  ratio

0.33

-54.17

0.72

-15.29

0.85

-8.60

0.93

-27.91

1.29

Cashflow

-612

-100

64,970

3025

-2,148

3.43

-62,584

48.38

-129,347

Net  worth

626,287

-0.25

627,844

11.25

564,333

-0.81

568,936

-12.06

646,955

LONG TERM STABILITY

 

 

 

 

 

 

 

 

 

Gearing

126.49

36.57

92.62

6.91

86.63

-4.70

90.90

-

-

Equity  in  percentage

38.52

1.82

37.83

2.77

36.81

4.51

35.22

-19.52

43.76

Total  debt  ratio

1.60

-2.44

1.64

-4.65

1.72

-6.52

1.84

42.64

1.29

Working  capital

1,395,579

17.65

1,186,194

15.53

1,026,763

-1.58

1,043,281

72.86

603,536

 

 

PROFIT  &  LOSS

 

Operating  Income

-

-

-

-

-

-

-

-

-

Turnover

-

-

-

-

-

-

-

-

-

Total  operating  expenses

-

-

-

-

-

-

-

-

-

Gross  Operating  Margin

69,643

-53.39

149,417

44.35

103,508

4504

2,248

5.24

-42,920

Operating  Charges

0

-

-

-

-

-

-

-

-

Employee  costs

86,292

-17.42

104,490

-24.75

138,862

39.57

99,492

-21.13

126,149

Wages  and  salary

-

-

82,566

-24.04

108,696

40.46

77,385

-18.28

94,695

Employee  pension  costs

-

-

-

-

-

-

-

-

-

Social  security  contributions

-

-

17,881

-31.17

25,980

35.21

19,214

-29.09

27,098

Other  employee  costs

86,292

2033

4,044

-3.40

4,186

44.74

2,892

-33.59

4,355

Director  remuneration

-

-

-

-

-

-

-

-

-

Amortization  and  depreciation

945

-35.23

1,459

-40.54

2,454

-84.10

15,435

4.13

14,823

Operating  result

-17,595

-140

43,467

125

-34,718

30.81

-112,679

61.27

-183,892

Total  financial  income

16,038

-19.98

20,043

-33.45

30,116

-13.11

34,660

-12.76

39,728

Total  financial  expenses

0

-

-

-

-

-

-

-

-

Results  on  ordinary  operations  before  taxation

-1,557

-102

63,511

1380

-4,602

5.90

-78,019

54.12

-144,164

Extraordinary  Income

-

-

-

-

-

-

-

-

-

Extraordinary  Charges

-

-

-

-

-

-

-

-

-

Extraordinary  items

-

-

-

-

-

-

-

-

0

Results  for  the  Year  Before  Taxation

-1,557

-102

63,511

1380

-4,602

5.90

-78,019

54.12

-144,164

Taxation

-

-

-

-

-

-

-

-

6

Results  on  ordinary  operations  after  taxation

-1,557

-102

63,511

1380

-4,602

5.90

-78,019

54.12

-144,170

Net  result

-1,557

-102

63,511

1380

-4,602

5.90

-78,019

54.12

-144,170

Profit  (Loss)  for  the  Year  to  be  appropiated

-1,557

-102

63,511

1380

-4,602

5.90

-78,019

54.12

-144,170

Dividends

-

-

-

-

-

-

-

-

-

 

 

Social BALANCE SHEET DETAILS

 

Social  Balance  Sheet

Total

During  the  reporting  year

 

ended  30-06-2017

 

Full-time  Employees

2

Part-time  Employees

-

Total  Fte  Employees

2

 

 

Number  of  hours  worked

 

Full-time  Employees

4,512

Part-time  Employees

-

Total

4,512

 

 

Personnel  Charges

 

Full-time  Employees

86,292

Part-time  Employees

-

Total

86,292

Benefits  In  Addition  To  Wages

-

 

 

During  the  previous  reporting  year

 

Average  number  employees  in  Fte

2

Actual  working  hours

3,610

Personnel  Charges

104,490

Benefits  In  Addition  To  Wages

-

 

Type  of  Contract

 

Full-Time

Part-Time

Total  Fte

Unlimited  Duration Contracts

2

-

2

 

 

Women

 

Full-Time

Part-Time

Total  Fte

Higher  education (university)

2

-

2

 

 

Working  Category

 

Full-Time

Part-Time

Total  Fte

Management

-

-

-

White  collar  worker

2

-

2

 

 

New  staff  and  leavers

 

Full-Time

Part-Time

Total  Fte

New  Starters

-

-

-

Leavers

1

-

1

 

 

Industry comparison

 

Activity code

46480

Activity description

Whole of watches and jewellery

 

 

Payment information

 

Total  number  of  Invoices  available

13

Total  number  of  Invoices  paid  within  or  up  to  30  days  after  the  due  date

13

Total  number  of  Invoices  paid  more  than  30  days  after  the  due  date

0

Total  number  of  Invoices  currently  outstanding  where  the  due  date  has  not  yet  been  reached

0

Total  number  of  Invoices  currently  outstanding  beyond  the  due  date

0

 

 

Payment expectations

 

Payment expectation days

-

Day sales outstanding

-

 

 

Industry comparison  

 

Activity code

46480

Activity description

Whole of watches and jewellery

Industry average payment expectation days

230.35

Industry average day sales outstanding

957.65

 

Industry quartile analysis

 

Payment expectations

 

Company result

-

Lower

164.32

Median

48.32

Upper

18.53

 

 

Day sales outstanding

 

Company result

-

Lower

181.39

Median

62.32

Upper

13.07

 

Shareholder details

 

Group Structure

No group structure for this company.

 

Minority Shareholders

No minority shareholder found

 

Minority Interests

No minority interest found

 

Companies that match this address

 

Business  Number

Company  Name

Date  of  Accounts

478488726

NEPTUNE  COATINGS  SA

31/12/2016

465858534

ATIM  SA

31/12/2016

432948711

BERNINFO  ASBL

-

474970792

HARCO  GROUP  SA

31/12/2016

668825688

NEPTUNE  COATINGS  INTERNATIONAL  SA

-

464892690

IMMOSOLIS  SPRL

31/12/2017

452471148

MARTINAGE  SA

31/03/2017

476558624

HARCO  INVEST  SA

30/06/2017

607940174

GREEN  INK  SPRL

31/12/2016

879740906

NEURO-JMG  SC  SPRL

31/12/2016

891249064

3D  CLEANING  SPRL

30/09/2016

836421003

NJR  IMMOBILIÈRE  SPRL

30/06/2017

863467571

CAREERS  INTERNATIONAL  SPRL

30/06/2017

 

 

Linked Companies

 

Summary

 

Group  -  Number  of  Companies

0

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

21/01/2013

Date  of  birth

20/02/1965

Street

11 HOK  YUEN  STREET  HONG  KONG

Post  code

0

Country

Belgium

 

 

Name

MAN  KAM  CHIU

Position

Director

Start  Date

02/04/2012

Date  of  birth

20/02/1965

Street

11 HOK  YUEN  STREET  HONG  KONG

Post  code

0

Country

Belgium

 

 

Name

WING  TONG  LUK

Position

Director

Start  Date

02/04/2012

 

FORMER DIRECTOR DETAILS

 

Name

Albert  Fagot

Position

Managing  Director

Start  Date

28/08/2000

End  Date

02/04/2012

Street

390 AVENUE  LOUISE  BRUXELLES

Post  code

1050

Country

Belgium


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 66.76

UK Pound

1

INR 90.58

Euro

1

INR 79.97

Euro

1

INR 80.03

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

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.