MIRA INFORM REPORT

 

 

Report Date :

13.07.2007

 

IDENTIFICATION DETAILS

 

Name :

MAHARASHTRA AGRO INDUSTRIAL DEVELOPMENT CORPORATION LIMITED

 

 

Registered Office :

Rajan House, 3rd Floor, Prabhadevi, Mumbai-400025, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2004

 

 

Date of Incorporation :

15.12.1965

 

 

Com. Reg. No.:

11-13380

 

 

CIN No.:

[Company Identification No.]

U05000MH1965PLC013380

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEM08471B

 

 

PAN No.:

[Permanent Account No.]

AAACT1546M

 

 

Legal Form :

Closely held public limited liability company

 

 

Line of Business :

Manufacturers of granulated mixed fertilizer (NPK) in various proportions.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

Maximum Credit Limit :

USD 2500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established and reputed company having satisfactory track. Directors are reported as experienced and respectable businessmen. Trade relations are reported as fair. Business is active. Payments are usually correct and as per commitments. Company’s profitability is improving.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

Company’s latest financials could not be available from any of the sources.

 

 

LOCATIONS

 

Registered Office :

Rajan House, 3rd Floor, Prabhadevi, Mumbai-400025, Maharashtra, India

Tel. No.:

91-22-24300823/ 24308211

Fax No.:

91-22-24308618

E-Mail :

maidc@vsnl.com

 

 

Fetilizer Factories :

The M.A.I.D.C.Limited, Fertilizer Factory Jalna, C-51, MIDC Industrial Estate, Jalna - 431 203.

Tel. No.: 91-952482- 220722 ,91-952482- 221549

 

The M.A.I.D.C.Limited, Fertilizer Factory Kolhapur, C-19, MIDC Industrial Estate, Gokul Shirgaon, Tal.Karveer, Dist.Kolhapur.

Tel. No.: 91-95231- 2671064, 91-95231- 2672637

 

The M.A.I.D.C.Limited, Fertilizer Factory Nanded, MIDC, Deglur Road, Nanded - 431 601.

Tel. No.: 91-952462- 226503, 91-952462- 226010, 91-952462- 223245

 

The M.A.I.D.C.Limited, Fertilizer Factory Pachora, Bhadgaon Road, Pachora, Dist.Jalgaon- 424 201

Tel. No.: 91-952596- 245209, 91-952596- 245198

 

The M.A.I.D.C.Limited, Fertilizer Factory Wardha, MIDC Industrial Estate, Plot No-F-1/F-2, Wardha - 442 001.

Tel. No.: 91-957152- 260515, 91-957152- 260433

 

The M.A.I.D.C.Limited, Fertilizer Factory Rasayani, Tal.Panvel, Dist.Raigad.
Rasayani- 410 207.

Tel. No.: 91-952192- 250250, 91-952192- 250439

 

 

Noga Factory :

The M.A.I.D.C.Limited, Noga Factory Nagpur.Motibag, Nagpur- 444 204.

Tel. No.: 91-95712- 2553137, 91-95712- 2534728

 

 

Agro Engineering Factory :

The M.A.I.D.C.Limited, Agril.Engg.Work.Chinchwad. MIDC Industrial Estate,
Plot No.2D-52, Chinchwad, Pune-411 019.

Tel. No.: 91-9520- 27472756, 91-9520- 27475251, 91-9520- 27488043

 

 

Animal Feed Factories :

The M.A.I.D.C.Limited, Sugras Factory Chinchwad.MIDC Industrial Estate,
Plot No-D-11/52, Chinchwad, Pune-411 019.

Tel. No.: 91-9520- 27473552 , 91-9520- 27472502

 

The M.A.I.D.C.Limited, Sugras Factory Yeotmal, Tilakwadi, Datta Chowk, Yeotmal - 445 001.

Tel. No.: 91-957232- 244674, 91-957232- 244724

 

 

Regional Offices :

Located at :

v      Akola

v      Amravati

v      Aurangabad

v      Chandrapur

v      Jalgaon

v      Kolhapur

v      Nagpur

v      Nanded

v      Nashik

v      Osmanabad

v      Pune

v      Ratnagiri

v      Thane

 

 

DIRECTORS

 

Name :

Mr. Rohidas Patil

Designation :

Chairman

 

 

Name :

Mr. Raj Kumar Zutshi

Designation :

Managing Director

 

 

Name :

Mr. Surinhrao Jotijai

Designation :

Director

 

 

Name :

Mr. Jageshwar S Saharia

Designation :

Principal Secretary (Agriculture) & Director,

Address :

11, Yashodhan, Churchgate, Mumbai-400020, Maharashtra

Date of Birth/Age :

16.07.1954

Date of Appointment :

10.11.2004

 

 

Name :

Dr. Sudhir Kumar R Goel

Designation :

A6, Maval Flat, Moledina Road, Pune Camp, Pune-411001, Maharashtra

Address :

13.06.1955

Date of Appointment :

10.11.2004

 

 

Name :

Mr. Raindra Patil

Designation :

Director

 

 

Name :

Mr. Sopanrao Kanchan

Designation :

Director

 

 

Name :

Mr. Vilasrao Kale

Designation :

Director

 

 

Name :

Mr. Vilasrao Gundewar

Designation :

Director

 

 

Name :

Mr. Govindrao Pawar

Designation :

Director

 

 

Name :

Mr. Shamkant Saner

Designation :

Director

 

 

Name :

Mr. Babasaheb Thorat

Designation :

Hon'ble Minister (Agriculture) and Chairman,

Address :

Landsend House, Malbar Hill, Mumbai-400006, Maharashtra

Date of Appointment :

10.11.2004

 

 

Name :

Dr. Anupam H Barik

Designation :

Director, Cotton Development Deptt., & Director

Address :

CGO Colony, Sector 6, Building No.192, R N 2043, Antop Hill, Wadala, Mumbai-400037, Maharashtra

Date of Birth/Age :

27.08.1960

Date of Appointment :

10.11.2004

 

 

Name :

Shri Ranajagjitsinha Padamsinha Patil,

Designation :

Hon'ble State Minister for Agriculture & Director

Address :

A-1, Conought House, Opposite Post Office, Colaba, Mumbai

Date of Birth/Age :

30.10.1971

Date of Appointment :

10.11.2004

 

 

Name :

Dr. Pradeep Vyas

Designation :

Managing Director

Address :

302, Asawari, Churchgate, Mumbai

 

 

Name :

Mr. Harshvardhan M Gajbhiye

Designation :

Director

Address :

A 1301, Pataliputra, Near Char Banglow, Andheri (West), Mumbai-400053, Maharashtra

Date of Birth/Age :

23.04.1945

Date of Appointment :

23.04.2003

 

 

KEY EXECUTIVES

 

Name :

Shri M . V. Parkar

Designation :

General Manager (Administration)

Address :

The M.A.I.D.C.Limited, Rajan House, 3rd Floor, Prabhadevi, Mumbai -400025.

 

 

Name :

Shri M. S. Babar

Designation :

Dy General Manager (Agro Engineering)

Address :

The M.A.I.D.C.Limited, Rajan House, 3rd Floor, Prabhadevi, Mumbai -400025.

 

 

Name :

Shri K. R. Mohite

Designation :

Dy General Manager (Fertilizer)

Address :

The M.A.I.D.C.Limited, Sub.Regional Office, Krushiudyog Bhavan, Dinkarrao Desai Marg., Aarey Milk Colony, Goregaon (E), Mumbai-400 065.

 

 

Name :

Shri S. S. Dake

Designation :

Manager (Pesticide)

Address :

The M.A.I.D.C.Limited, Sub.Regional Office, Krushiudyog Bhavan, Dinkarrao Desai Marg., Aarey Milk Colony, Goregaon (E), Mumbai-400 065.

 

 

Name :

Shri P. S. N. Murthy

Designation :

Dy General Manager (Animal Feed)

Address :

The M.A.I.D.C.Limited,
Sub.Regional Office, Krushiudyog Bhavan, Dinkarrao Desai Marg., Aarey Milk Colony, Goregaon (E), Mumbai-400 065.

 

 

Name :

Shri A. M. Pandey

Designation :

Dy General Manager (Project)

Address :

The M.A.I.D.C.Limited, Rajan House, 3rd Floor, Prabhadevi, Mumbai -400025.

 

 

Name :

Shri M. V. Parkar

Designation :

Dy General Manager (Finance & Accounts)

Address :

The M.A.I.D.C.Limited, Sub.Regional Office, Krushiudyog Bhavan, Dinkarrao Desai Marg., Aarey Milk Colony, Goregaon (E), Mumbai-400 065.

 

 

Name :

Shri. M. P. Hardas

Designation :

Dy General Manager (Final Accounts)

Address :

The M.A.I.D.C.Limited, Sub.Regional Office, Krushiudyog Bhavan, Dinkarrao Desai Marg., Aarey Milk Colony, Goregaon (E), Mumbai-400 065.

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders

No. of Shares

Governor of Maharashtra

299995

President of India

250000

Mr. Jageshwar Saharia

1

Mr. Sudhirkumar Goel

1

Ms. Sudha V Purandare

1

Mr. Rajmehndraj T Jadhav

1

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers of granulated mixed fertilizer (NPK) in various proportions.

 

 

Products :

v      Granulated Fertilisers

v      Formulated Pesticides (D.P.)

v      Agricultural Engineering Products

v      Animal feed

v      Processed food

 

PRODUCTION STATUS

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Animal Feeds

MT

 

60000

17044

Granulated fertilizers

MT

 

325000

198183

Singal Super Phosphate

MT

 

75000

0.00

Agricultural Engineering Products

Nos.

 

--

919

Processed Fruit Vegetable products and Bottled Drinks

MT

 

4950

1179

 

 

GENERAL INFORMATION

 

Bankers :

v      State Bank of India, Worli (North) Branch, Nirlon House, Mumbai-400025 (Consortium Leader)

v      Syndicate Bank, Samant Estate, Goregaon (East), Mumbai-400063, Maharashtra

v      District Central Co-operative Bank, Kolhapur

v      District Central Co-operative Bank, Beed

v      District Central Co-operative Bank, Gadchiroli

v      District Central Co-operative Bank, Raigad

v      D.C.C. Bank, Bambawade

v      D.C.C. Bank, Parite

v      D.C.C. Bank, Ispurli

v      D.C.C. Bank, Kaij

v      D.C.C. Bank, Wadsa

v      D.C.C. Bank, Alibag

 

 

 

Banking Relations :

Satisfactory

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

800000

Equity Shares

Rs.100/- each

Rs.80.000 millions

 

Issued Capital :

No. of Shares

Type

Value

Amount

600000

Equity Shares

Rs.100/- each

Rs.60.000 millions

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares fully paid up to State Government of Maharashtra

Rs.100/- each

Rs.30.000 millions

250000

Equity Shares fully paid up to Government of India

Rs.100/- each

Rs.25.000 millions

 

Total

 

Rs.55.000 millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2004

31.03.2003

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

55.000

55.000

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

585.050

581.720

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

640.050

636.720

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

0.000

2] Unsecured Loans

 

0.000

0.000

TOTAL BORROWING

 

0.000

0.000

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

640.050

636.720

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

121.553

127.454

Capital work-in-progress

 

0.000

1.450

 

 

 

 

INVESTMENT

 

59.853

41.556

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
807.219

1155.090

 

Sundry Debtors

 
601.094

614.644

 

Cash & Bank Balances

 
217.643

170.730

 

Other Current Assets

 
0.000

0.000

 

Loans & Advances

 
96.214

94.399

Total Current Assets

 

1722.170

2034.863

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

 
1259.238

1561.019

 

Provisions

 
23.817

32.346

Total Current Liabilities

 

1283.055

1593.365

Net Current Assets

 

439.115

441.498

 

 

 

 

MISCELLANEOUS EXPENSES

 

19.529

24.762

 

 

 

 

TOTAL

 

640.050

636.720

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

31.03.2004

31.03.2003

Sales Turnover

 

3378.913

3382.241

Other Income

 

671.903

1022.160

Total Income

 

4050.816

4304.401

 

 

 

 

Profit/(Loss) Before Tax

 

(1.087)

(23.140)

Provision for Taxation

 

0.525

0.000

Profit/(Loss) After Tax

 

(1.612)

(23.140)

 

 

 

 

Expenditures :

 

 

 

 

Opening Stock

 

942.664

994.657

 

Manufacturing Expenses

 

264.085

249.293

 

Raw Material Consumed

 

1151.012

962.895

 

Purchases made for re-sale

 

1478.498

1884.643

 

Salaries, Wages, Bonus, etc.

 

207.837

210.773

 

Interest

 

0.204

0.707

 

Depreciation & Amortization

 

9.560

9.812

 

Other Expenditure

 

7.786

7.377

Total Expenditure

 

4061.648

4320.160

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2004

31.03.2003

PAT / Total Income

(%)

 

(0.03)

(0.54)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

(0.03)

(0.54)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

(0.06)

(1.07)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.00

(0.04)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

2.00

2.50

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

1.34

1.28

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Fixed Assets :

 

v      Leasehold Land

v      Freehold Land

v      Buildings on lease hold and Free hold land

v      Plant and machinery

v      Furniture and fixtures

v      Vehicles

v      Live stock

v      Assets financed out of capital grant :

v      Plant and machinery

v      Furniture and fixtures

v      Assets under construction

 

Contingent Liability not provided for :

 

v      Estimated amount of contracts remaining to be executed on capital account and not provided for Rs.0.588 millions (Previous year : Rs.0.751 millions)

 

v      Claims against the corporation not acknowledged as debt Rs.54.115 millions (Previous year : Rs.54.115 millions)

 

v      An amount of Rs.0.216 millions (Previous year : Rs.0.216 millions) Is outstanding value of the bond given to Government of India towards the export obligation on packing materials impored against advance licence under Duty Execmption Entitlement Certificates scheme.

 

v      The corporation has preferred appeals against the assessment orders passed by the Assistant Commissioner of Sales tax for the years 1987 and 89 abd 1990-91, 1991-92 and 1993-94 ti 1996-97. the total disputed amount works out to Rs.116.897 millions (Previous year : Rs.116.897 millions)

 

v      Income tax department has preferred appeals against the corporation in respect of claims u/s 80I and Modvat claim for the year 90-91 and 94-95 to 9697. total amount of tax in dispute Rs.41.779 millions (Previous year : Rs.37.781 millions)

 

v      Corporation has filed an appeal with CIT (A) against DCIT’s order dated 14.01.2004 in respect of privilege leave encashment etc. for Rs.1.425 millions

 

Form 8 Particular for creation or modification of charges 

 

Name of the company

MAHARASHTRA AGRO INDUSTRIES DEVELOPMENT CORPORATION LIMITED

Presented By

JOINTLY BY COMPANY AND CHARGE HOLDER

1) Date and description of instrument creating the change

Dated : 04.01.2005

Working capital consortium agreement

Joint deed of hypothecation

(all the above agreements constitute a single charge)

2) Amount secured by the charge/amount owing on the securities of charge

Total charge for Rs.200.000 millions

(Rs. In millions)

 

SBI

Syndicate Bank

Cash Credit

135.000

45.000

Import/ Inland Letter of credit

10.000

0.000

Guarantee limit

10.000

0.000

Total

155.000

45.000

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

Hypothecation of the whole of the current assets of the borrower namely, stocks of raw materials, stock in process, semi finished and finished goods, stores and stores and spares not relating to plant and machinery (consumable stores and spares), bills receivable and book debts and all other movables, both present and future whether now lying loose or in cases or which are now lying or stored in or about or shall hereinafter fro time to time during the continuance of the security of these presents be brought into or upon or be stored or be in or about of the borrower’s factories, premises and godowns situate at various factories/ depots in the state of Maharashtra or wherever else the same may be or be held by any party ot the order or disposition of the borrower or in the course of transit or on high seas or on order or delivery, howsoever and wheresoever in the possession of the borrower and either by way of substitutuion or addition.

4) Gist of the terms and conditions and extent and operation of the charge.

Terms and conditions as per sanction letter of the bank

5) Name and Address and description of the person entitled to the charge.

State Bank of India, Worli (North) Branch, Nirlon House, Mumbai-400025 (Consortium Leader)

 

And

 

Syndicate Bank, Samant Estate, Goregaon (East), Mumbai-400063, Maharashtra

6) Date  and brief description of instrument modifying the charge

N.A.

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

N.A.

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                  None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.40.47

UK Pound

1

Rs.82.08

Euro

1

Rs.55.74

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

8

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

9

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

57

 

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 and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

 

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