MIRA INFORM REPORT

 

 

Report No. :

507946

Report Date :

08.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SAMDIMON  BVBA

 

 

Registered Office :

Hoveniersstraat  30, 2018 Antwerpen

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

05.02.1986

 

 

Com. Reg. No.:

428516306

 

 

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

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

(30.09.2017)

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

 

SAMDIMON  BVBA 

 

 

Company summary                        

 

Business  number

428516306

Branche  Unit  Number

2029179028

Company  name

SAMDIMON  BVBA

Address

HOVENIERSSTRAAT  30

 

2018 ANTWERPEN

Date  of  establishment

05/02/1986

Telephone  number

3232329300

Mobile  number

-

Fax  number

032329316

Liable  for  VAT

yes

VAT  Number

BE.0428.516.306  Check  VAT  number

 

 

Commentary

 

The  business  was  established  over  32  years  ago. The  business  has  5  employees.

The  business  has  been  at  the  address  for  over  20  years.

Operating  Result  in  the  latest  trading  period  increased  265%  on  the  previous  trading  period.

A  104%  growth  in  Total  Assets  occurred  during  the  latest  trading  period.

Pre-tax  profits  increased  by  560%  compared  to  the  previous  trading  period.

The  business  saw  an  increase  in  their  Cash  Balance  of  29%  during  the  latest  trading  period.

Turnover  in  the  latest  trading  period  increased  38%  on  the  previous  trading  period.

 

 

Annual  accounts

 

DATE  OF  LATEST  ACCOUNTS

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

31/12/2016

75,895,689

477,545

6,690,551

11,944,558

31/12/2015

54,702,450

72,281

6,191,528

11,269,801

31/12/2014

104,259,592

56,789

5,511,487

10,078,371

Accounts

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

31/12/2016

33,892,366

5

77,598

334,782

31/12/2015

16,612,434

6

75,136

64,693

31/12/2014

39,288,668

6

67,373

57,024

 

 

Payment  expectations

 

Past  payments

 

Payment  expectation  days

69.47

Industry  average  payment

202.54

Industry  average  day  sales

211.72

expectation  days

 

outstanding

 

Day  sales  outstanding

105.93

 

 

 

 

Court  data  summary

 

BANKRUPTCY  DETAILS

Court  action  type

no

 

 

PROTESTED  BILLS

Bill  amount

-

 

 

NSSO  DETAILS

Date  of  summons

-

 

 

Company  information

 

Business  number

428516306

Company  name

SAMDIMON  BVBA

Fax  number

032329316

Date  founded

05/02/1986

Company  status

active

Company  type

Private  limited  liability

 

 

 

company

Currency

Euro  (€)

Date  of  latest  accounts

31/12/2016

Activity  code

46761

Number  of  staff

5

Activity  description

Wholesale  of  diamonds  and other  precious  stones

 

 

Belgian  Bullettin  of  Acts Publications

moniteur  belge

 

 

 

 

Contractor  details

 

Registered  contractor

-

number

 

Contractor  description

-

Date  struck  off  register

 

Personnel  (NSSO  classification)

 

Code

-

Description

-

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

21/10/2011

Event  Details

Neerlegging  van  de  eenparige  schriftelrjke  beslurtvorming  van  de  aandeeihouders  dd.  21  oktober 2011 houdende  goedkeuring,  in  overeenstemming  met  artikel  556  van  het  Wetboek  van vennootschappen,  van  bepalingen  die  van  toepassing  zijn  ingev

Event  Date

21/10/2011

Event  Details

l  van  een  controlewijziging.

 

 

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

263,268

-3.73

273,468

4.02

262,895

-23.87

345,309

22.50

281,896

Intangible  fixed  assets

0

-

0

-

0

-

0

-

0

Tangible  fixed  assets

256,395

-3.90

266,813

3.85

256,928

-23.25

334,739

22.06

274,231

Land  &  building

248,518

-2.37

254,560

5.74

240,747

-21.70

307,473

25.74

244,533

Plant  &  machinery

7,877

-35.72

12,254

-20.36

15,387

-37.75

24,720

1.74

24,297

Furniture  &  Vehicles

0

-

0

-100

793

-68.85

2,546

-52.87

5,402

Leasing  &  Other  Similar  Rights

0

-

0

-

0

-

0

-

0

Other  tangible  assets

0

0

-1

-200

1

-

0

-

0

Financial  fixed  assets

6,873

3.28

6,655

11.53

5,967

-43.55

10,570

37.91

7,664

Total  current  assets

33,629,098

105

16,338,966

-58.13

39,025,773

-15.19

46,017,258

-8.30

50,183,019

Inventories

10,562,787

127

4,645,328

-1.56

4,719,010

-48.91

9,236,869

17.45

7,864,772

Raw  materials  &  consumables

0

-

0

-

0

-

0

-

0

Work  in  progress

0

-

0

-

0

-

0

-

0

Finished  goods

10,562,787

127

4,645,328

-1.56

4,719,010

-48.91

9,236,869

17.45

7,864,772

Other  stocks

0

-

0

-

0

-

0

-

0

Trade  debtors

22,027,176

104

10,797,124

-65.03

30,877,511

-9.69

34,191,431

-17.20

41,292,255

Other  amounts  receivable

384,092

-0.14

384,644

-0.59

386,929

-24.20

510,485

39.83

365,075

Cash

644,377

29.46

497,751

-83.59

3,032,472

46.64

2,067,918

217

650,345

Miscellaneous  current  assets

10,666

-24.46

14,119

43.33

9,851

-6.67

10,555

-0.16

10,572

Total  Assets

33,892,366

104

16,612,434

-57.72

39,288,668

-15.26

46,362,567

-8.13

50,464,915

Liabilities

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

6,690,551

8.06

6,191,528

12.34

5,511,487

-17.06

6,645,492

34.27

4,949,293

Issued  share  capital

77,598

3.28

75,136

11.52

67,373

-17.64

81,803

31.94

62,000

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

0

-

0

-

0

-

0

-

0

Reserves

6,612,953

8.12

6,116,392

12.35

5,444,114

-17.06

6,563,689

34.30

4,887,293

Provisions  for  Liabilities  &  Charges

0

-

0

-

0

-

0

-

0

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

27,201,816

161

10,420,906

-69.15

33,777,182

-14.96

39,717,075

-12.74

45,515,621

Other  long  term  loans

0

-

0

-

0

-

0

-

0

Other  long  term  liabilities

5,517,276

3.09

5,351,741

10.81

4,829,779

-18.33

5,913,730

77.50

3,331,681

Total  long  term  debts

5,517,276

3.09

5,351,741

10.81

4,829,779

-18.33

5,913,730

77.50

3,331,681

Current  portion  of  long  term  debt

0

-

0

-

0

-

0

-

0

Financial  debts

6,802,731

3421

193,178

-99

22,545,335

1.15

22,288,403

-20.17

27,919,387

Trade  creditors

14,271,362

208

4,631,079

-24.20

6,109,417

-45.39

11,187,156

-19.93

13,972,100

Amounts  Payable  for  Taxes,

198,186

461

35,301

-36.43

55,528

-17.93

67,658

-12.10

76,973

Remuneration  &  Social  Security

 

 

 

 

 

 

 

 

 

Miscellaneous  current  liabilities

412,261

96.68

209,607

-11.60

237,122

-8.84

260,128

20.72

215,481

Total  current  liabilities

21,684,540

327

5,069,165

-82.49

28,947,402

-14.37

33,803,345

-19.87

42,183,940

Total  Liabilities

33,892,366

104

16,612,434

-57.72

39,288,668

-15.26

46,362,567

-8.13

50,464,915

ratio  analysis

 

 

 

 

 

 

 

 

 

TRADING  PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

0.63

384

0.13

160

0.05

-61.54

0.13

30.0

0.10

Return  on  capital  employed

3.91

520

0.63

14.55

0.55

-58.96

1.34

-10.07

1.49

Return  on  total  assets  employed

1.41

220

0.44

214

0.14

-61.11

0.36

50.0

0.24

Return  on  net  assets  employed

7.14

510

1.17

13.59

1.03

-59.45

2.54

2.01

2.49

Sales  /  net  working  capital

6.35

30.93

4.85

-53.09

10.34

-6.26

11.03

-29.83

15.72

Stock  turnover  ratio

13.92

63.96

8.49

87.42

4.53

-33.97

6.86

9.58

6.26

Creditor  days

69.47

123

31.04

44.24

21.52

-29.74

30.63

-25.26

40.98

Debtor  days

105.93

47.04

72.04

-33.36

108.10

16.69

92.64

-22.72

119.88

SHORT  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

1.55

-51.86

3.22

138

1.35

-0.74

1.36

14.29

1.19

Liquidity  ratio  /  acid  ratio

1.06

-54.11

2.31

94.12

1.19

9.17

1.09

9.00

1.00

Current  debt  ratio

3.24

295

0.82

-84.38

5.25

3.14

5.09

-40.26

8.52

Cashflow

334,782

417

64,693

13.45

57,024

-60.97

146,090

15.59

126,387

Net  worth

6,690,551

8.06

6,191,528

12.34

5,511,487

-17.06

6,645,492

34.27

4,949,293

LONG  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Gearing

101.68

3158

3.12

-99

409.06

21.97

335.39

-40.55

564.11

Equity  in  percentage

19.74

-47.04

37.27

165

14.03

-2.09

14.33

46.08

9.81

Total  debt  ratio

4.07

142

1.68

-72.59

6.13

2.51

5.98

-35.00

9.20

Working  capital

11,944,558

5.99

11,269,801

11.82

10,078,371

-17.48

12,213,913

52.69

7,999,079

Profit  &  loss

 

 

 

 

 

 

 

 

 

Operating  Income

75,912,403

38.73

54,717,567

-47.53

104,274,010

-22.60

134,713,088

7.14

125,733,087

Turnover

75,895,689

38.74

54,702,450

-47.53

104,259,592

-22.60

134,708,722

7.15

125,718,059

Total  operating  expenses

74,977,538

37.70

54,451,118

-47.46

103,638,808

-22.26

133,310,953

7.13

124,434,476

Gross  Operating  Margin

-

-

-

-

-

-

-

-

-

Operating  Charges

74,994,252

37.69

54,466,235

-47.45

103,653,227

-22.25

133,316,319

7.12

124,449,504

Employee  costs

222,281

-11.77

251,942

-23.19

328,019

-18.22

401,092

17.04

342,693

Wages  and  salary

-

-

-

-

248,838

-

-

-

260,069

Employee  pension  costs

-

-

-

-

-

-

-

-

-

Social  security  contributions

-

-

-

-

68,192

-

-

-

69,273

Other  employee  costs

222,281

-11.77

251,942

2192

10,989

-

0

-100

13,350

Director  remuneration

-

-

-

-

-

-

-

-

60,634

Amortization  and  depreciation

19,162

-2.82

19,718

5.08

18,764

-38.87

30,696

-27.87

42,554

Operating  result

918,151

265

251,332

-59.51

620,784

-55.59

1,397,769

8.90

1,283,583

Total  financial  income

62,520

-72.62

228,378

-26.44

310,458

84.32

168,431

12358

1,352

Total  financial  expenses

503,126

23.49

407,428

-53.41

874,452

-37.44

1,397,720

20.31

1,161,745

Results  on  ordinary  operations before  taxation

477,545

560

72,281

27.28

56,789

-66.29

168,480

36.76

123,190

Extraordinary  Income

-

-

-

-

-

-

50,000

3022

1,601

Extraordinary  Charges

-

-

-

-

-

-

-

-

-

Extraordinary  items

-

-

-

-

0

-100

50,000

3022

1,601

Results  for  the  Year  Before

477,545

560

72,281

27.28

56,789

-66.29

168,480

35.01

124,791

Taxation

 

 

 

 

 

 

 

 

 

Taxation

161,925

493

27,306

47.37

18,529

-65.10

53,086

29.61

40,958

Results  on  ordinary  operations

315,620

601

44,975

17.55

38,260

-66.84

115,394

40.33

82,232

after  taxation

 

 

 

 

 

 

 

 

 

Net  result

315,620

601

44,975

17.55

38,260

-66.84

115,394

37.65

83,833

Profit  (Loss)  for  the  Year  to  be appropiated

315,620

601

44,975

17.55

38,260

-66.84

115,394

37.65

83,833

Dividends

-

-

-

-

-

-

-

-

-

 

 

Social  Balance  Sheet  Details                 

 

Social  Balance  Sheet  Details

 

 

 

Social  Balance  Sheet

 

Total

 

During  the  reporting  year

 

 

 

ended  31-12-2016

 

 

 

Full-time  Employees

 

4

 

Part-time  Employees

 

2

 

Total  Fte  Employees

 

5

 

Number  of  hours  worked

 

 

 

Full-time  Employees

 

7,774

 

Part-time  Employees

 

1,297

 

Total

 

9,071

 

Personnel  Charges

 

 

 

Full-time  Employees

 

189,125

 

Part-time  Employees

 

33,155

 

Total

 

222,281

 

Benefits  In  Addition  To  Wages

 

-

 

During  the  previous  reporting  year

 

 

 

Average  number  employees  in  Fte

 

5

 

Actual  working  hours

 

9,071

 

Personnel  Charges

 

222,281

 

Benefits  In  Addition  To  Wages

 

-

 

Type  of  Contract

Full-Time

Part-Time

Total  Fte

Unlimited  Duration

4

2

5

Contracts

 

 

 

Limited  Duration  Contracts

-

-

-

Contracts  For  Specific  Work

-

-

-

Contracts  Regarding

-

-

-

Substitution

 

 

 

Gender  and  Education

 

 

 

Level

 

 

 

Men

Full-Time

Part-Time

Total  Fte

Primary  education

-

-

-

Secondairy  education

2

-

2

Higher  education  (non

-

-

-

university)

 

 

 

Higher  education

-

-

-

(university)

 

 

 

Women

Full-Time

Part-Time

Total  Fte

Primary  education

1

1

2

Secondairy  education

1

1

1

Higher  education  (non

-

-

-

university)

 

 

 

Higher  education

-

-

-

(university)

 

 

 

Working  Category

Full-Time

Part-Time

Total  Fte

Management

-

-

-

White  collar  worker

3

-

3

Blue  collar  worker

1

2

2

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

-

-

-

Leavers

1

-

1

Total  of  formal  continuing  vocational  training  initiatives

 

 

 

for  workers  paid  by  the  employer

Male

Female

 

Number  of  employees

-

-

 

Number  of  training  hours

-

-

 

Net  costs  for  enterprise

-

-

 

Total  of  less  formal  and  informal  continuing  vocational

 

 

 

training  initiatives  for  workers  paid  by  the  employer

Male

Female

 

Number  of  employees

-

-

 

Number  of  training  hours

-

-

 

Net  costs  for  enterprise

-

-

 

Total  of  initial  training  initiatives  at  the  expense  of  the

 

 

 

employer

Male

Female

 

Number  of  employees

-

-

 

Number  of  training  hours

-

-

 

Net  costs  for  enterprise

-

-

 

 

 

Industry comparison        

 

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

 

 

Payment  Information

 

Payment  Information  Summary

Total  number  of  Invoices  available

21

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

19

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

2

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

 

 

Suspension  of  payments  /  moratorium  history

 

Amount

-

Details

-

Payment  expectations

 

Payment  expectation  days

69.47

Day  sales  outstanding

105.93

Industry  comparison

 

Activity  code

46761

Activity  description

Wholesale  of  diamonds  and  other  precious  stones

Industry  average  payment

202.54

expectation  days

 

Industry  average  day  sales

211.72

outstanding

 

 

 

Industry  quartile  analysis

 

Payment  expectations

 

Company  result

69.47

Lower

132.04

Median

58.79

Upper

25.65

 

 

Day  sales  outstanding

Company  result

105.93

Lower

136.36

Median

81.74

Upper

44.49

 

 

Shareholder  Details             

 

Summary

 

Group  -  Number  of  Companies

0

Linkages  -  Number  of  Companies

0

Number  of  Countries

0

 

 

Group  Structure

No  group  structure  for  this  company.

 

 

Minority  Shareholders

No  minority  shareholders  found

 

 

Minority  Interests

No  minority  interests  found

 

 

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

Manager

Start  Date

30/11/2011

Street

155 HEISTRAAT  ANTWERPEN

Post  code

2610

Country

Belgium

Name

Kamlesh  Agrawal

Former  director  details

 

Name

Nitin  Sanghvi

Position

Managing  Director

Start  Date

06/05/2007

End  Date

28/02/2011

Street

3 KASTANJELAAN  ANTWERPEN

Post  code

2020

Country

Belgium

Position

Director

Start  Date

06/05/1997

End  Date

28/02/2011

Street

3 KASTANJELAAN  ANTWERPEN

Post  code

2020

Country

Belgium

Name

Sonal  Sanghvi

Position

Director

Start  Date

01/10/2011

End  Date

30/11/2011

Street

 

Post  code

 

Country

 

Position

Manager

Start  Date

30/11/2011

End  Date

06/07/2012

Street

 

Post  code

 

Country

 

Name

Kamlesh  Agrawal

Position

Director

Start  Date

06/05/1997

End  Date

30/11/2011

Street

155 HEISTRAAT  ANTWERPEN

Post  code

2610

Country

Belgium

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.11

UK Pound

1

INR 90.85

Euro

1

INR 80.12

Euro

1

INR 80.01 

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRI

 

 

Report Prepared by :

SYL

                                                


 

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.