MIRA INFORM REPORT

 

 

 

Report Date :

22.05.2008

 

IDENTIFICATION DETAILS

 

Name :

WELDON CELLOPLAST LIMITED

 

 

Registered Office :

304, 3rd Floor, 9/2, East Patel Nagar, New Delhi – 110008

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

03.04.1982

 

 

CIN No.:

U74999DL1982PLC013422

 

 

Com. Reg. No.:

55-13422

 

 

TAN No.:

(Tax Deduction & Collection Account No.)

DELW00478C

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Manufacturers and Exporter of Label Stock.

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 17000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well – established company having satisfactory track. Trade relations are fair. Payments are reported as slow but correct.

 

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

 

 

LOCATIONS

 

Registered Office :

304, 3rd Floor, 9/2, East Patel Nagar, New Delhi – 110008, India

Tel. No.:

91-11-25740089/ 25745458

Fax No.:

91-11-25821174

E-Mail :

weldon@vsnl.com

weldonaccounts@gmail.com

Website :

http://www.weldoncelloplast.com

Area :

450 sq. ft

Location :

Owned

 

 

Corporate Office :

304, 3rd Floor, 9/2, East Patel Nagar, New Delhi – 110 008, INDIA

Tele No. 91-11-25740089 / 25745458

Fax No. 91-11-2582 1174

E- mail : weldon@vsnl.com

 info@weldoncelloplast.com

 

Plot No. 54, Jawahar Co-operative Industrial Estate, Kamothe, Panvel, District Raigarh, Maharashtra, India

Tel No : 91-22-27879645

Mobile No : s91-9323555103

 

130, ALB Road, Thiruvanmiyur, Chennai-600041, Tamilnadu, India

Mobile No : 91-9884032686

 

 

Factory 1 :

Plot No. 92, Sector 6, Faridabad, Haryana, India

Tel. No.:

91-129-22241330/25061202

Fax No.:

91-129-25061201

E-Mail :

factory@weldoncelloplast.com

Area :

2565 sq. yds

 

 

DIRECTORS

 

Name :

Mr. Harveer Singh Sahni

Designation :

Managing Director

Address :

30-B, Pusa Road, New Delhi – 110005, India

Date of Birth/Age :

06.09.1951

Qualification :

P. G.

Experience :

23 years

Date of Appointment :

03.04.1982

 

 

Name :

Mrs. Sarbinder Kaur

Designation :

Director

Address :

30-B, Pusa Road, New Delhi – 110005, India

Date of Birth/Age :

01.06.1955

Qualification :

Graduate

Experience :

16 years

Date of Appointment :

28.06.1985

 

 

Name :

Mr. Pawandeep Singh Sahni

Designation :

Director

Address :

30-B, Pusa Road, New Delhi – 110005, India

Date of Birth/Age :

21.05.1981

Date of Appointment :

1.12.2000

 

 

Name :

Mr. Tejainder Vir Singh Sethi

Designation :

Director

Address :

A-288, Defence Colony, New Delhi – 110024, India

Date of Birth/Age :

19.07.1946

Date of Appointment :

01.07.1997

 

 

KEY EXECUTIVES

 

Name :

Aggarwal and Associates

Designation :

Company Secretary

Address :

272 Dayanand Vihar, Delhi-110092, India

Tel No

91-11-22372434

Mobile No.

91-9811386565

E-mail

shikha_cs@hotmail.com

 

 

MAJOR SHAREHOLDERS

 

(As on 30.09.2005)

Names of Shareholders

No. of Shares

Ms. Kulwant Kaur

10

Mr. Harveer Singh Sahni

3680

Ms. Sarbinder Kaur

7622

Mr. Pawandeep Singh Sahni

5429

Mr. Kanwwardeep Singh Sahni

3620

Mr. Gulshen

100

Mr. Guldeep Singh Sahni

5

Mr. Ravinder Singh Sahni

255

Ms. Ritu Gupta

5

Ms. Ruchika Gupta

5

Mr. Gurbakshish Gulati

50

Mr. Agya Ram Gulati

50

Ms. Rachna Chopra

40

Ms. Rukmani Jivraj Gogari

250

Mr. Jivraj Murgai Gogari

250

Mr. Trilochan Singh

250

Ms. Sarla Dinesh Gogari

250

Mr. Dinesh Jivraj Gogari

250

Mr. Rajkumar Gupta

1

Ram Narayain Gupta and Sons

1

Mr. Ravinder Kaur Sahni

20

Mr. Harveer Singh Sahani

3080

Ms. Sarbinder Kaur

200

Mr. Harveer Singh Sahani

3370

Mr. Pawandeep Singh Sahni

50

Mr. Harveer Singh Sahani

50

Mr. Ajay Kumar Gupta

1

Ms. Sushila Gupta

5

 

 

Total

28899

 

(As on 31.03.2007)

Category

Percentage

 

 

Directors or relatives of directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers and Exporter of Label Stock.

 

 

Products :

·       Self Adhesive Label stocks

·       Silicon Release Papers

·       Self Adhesive Transfer Tapes

·       Speciality Tapes

·       Thermal Transfer Label Stocks

 

Its selected category is

 

·       Fasco Economy

·       Fasco Premium

·       Fasco Release Liners

·       Fasco Self Adhesive Tapes

·       Fasco Speciality Items

 

 

Exports to :

 

Countries :

·       Iran

·       Jordan

·       U.A.E.

 

 

Imports from :

 

Products :

·       Base paper (Glassine)

·       Hot melt adhesive

Countries :

·       Finland

·       Italy

·       Switzerland

·       U.S.A.

 

 

Terms :

 

Selling :

L/C and Credit (30/60 days) terms

 

 

Purchasing :

Credit (120 days) terms

 

PRODUCTION STATUS

 

Particulars

Unit

 

 

Actual Production

Adhesive Paper

Sq/Mtrs

 

 

3398683.00

Adhesive Paper

Pkts

 

 

8716.50

Adhesive Paper Tapes

Pcs

 

 

119736.00

Release Paper

Kgs

 

 

10061.59

 

 

GENERAL INFORMATION

 

Customers :

·       Wholesalers

·       Retailers

·       End Users

 

 

No. of Employees :

22

 

 

Bankers :

·       Syndicate Bank

Old Rajinder Nagar Branch, New Delhi – 110060, India

 

·       Bank of America

·       ABN Amro Bank

·       Kotak Mahindra

·       American Express Bank

 

 

Facilities :

Secured Loan

 

Syndicate Bank O/D  - Rs. 13.077 Millions

Syndicate Bank OSL [Machinery] Rs. 1.226 Millions

American Express Bank [Car Loan] Rs. 0.019 Millions

Syndicate Bank CBD – Rs. 1.859 Millions

ABN Amro Bank – Rs. 0.717 Millions

Syndicate Bank – Rs. 0.408 Millions

Kotak Mahindra – Rs. 0.080 Millions

 

Unsecured Loans :

 

From Shareholders : Rs.0.494 millions

From Directors : Rs.0.963 millions

From Others : Rs.0.957 millions

 

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

Ghosh Khanna and Company

Chartered Accountants

Address:

L-2A, Hauz Khas Enclave, New Delhi – 110 016

Tel. No.:

91-11-26962981 / 82

Fax No.:

91-11-26962985

E-Mail :

gkc@vsnl.com

Web site

http://www.gkcindia.com

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30000

Equity Shares

Rs.100/- each

Rs.3.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

28899

Equity Shares

Rs.100/- each

Rs.2.889 Millions

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2007

31.03.2006

31.03.2005

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

2.889

2.889

2.889

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1.490

1.596

1.402

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

4.379

4.485

4.291

LOAN FUNDS

 

 

 

1] Secured Loans

18.076

18.534

17.388

2] Unsecured Loans

8.430

2.558

2.414

TOTAL BORROWING

26.506

21.092

19.802

DEFERRED TAX LIABILITIES

0.649

0.821

0.965

 

 

 

 

TOTAL

31.534

26.398

25.058

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

5.079

6.155

6.009

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 
Inventories
33.627
22.629
13.000
 
Sundry Debtors
21.413
17.635
16.428
 
Cash & Bank Balances
0.740
0.578
0.801
 
Other Current Assets
0.255
0.240
0.234
 
Loans & Advances
8.267
5.601
6.146
Total Current Assets
64.302
46.683
36.609
Less : CURRENT LIABILITIES & PROVISIONS
 
 

 

 
Current Liabilities
37.202
25.922
17.636
 
Provisions
0.894
0.887
0.417
Total Current Liabilities
38.096
26.809
18.053
Net Current Assets
26.206
19.874
18.556
 

 

 

 

MISCELLANEOUS EXPENSES

0.249

0.369

0.493

 

 

 

 

TOTAL

31.534

26.398

25.058

 


 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

63.171

65.072

60.288

Other Income

11.052

9.568

3.007

Total Income

74.223

74.730

63.365

 

 

 

 

Profit/(Loss) Before Tax

0.184

0.584

0.461

Provision for Taxation

0.000

0.000

0.000

Profit/(Loss) After Tax

0.184

0.584

0.461

 

 

 

 

Export Value

63.172

65.072

3.843

 

 

 

 

Import Value

NA

NA

6.126

 

 

 

 

Expenditures :

 

 

 

 

Manufacturing Expenses

0.000

0.000

52.935

 

Administrative Expenses

0.000

0.000

3.170

 

Purchases made for re-sale

52.543

53.670

0.000

 

Salaries, Wages, Bonus, etc.

0.175

0.164

0.000

 

Managerial Remuneration

0.000

0.872

0.000

 

Payment to Auditors

0.000

0.020

0.000

 

Interest

4.201

3.029

3.145

 

Insurance Expenses

0.312

0.298

0.000

 

Power & Fuel

1.073

1.194

0.000

 

Depreciation & Amortization

1.110

1.050

1.153

 

Other Expenditure

14.625

13.848

2.377

Total Expenditure

74.039

74.146

62.904

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

PAT / Total Income
(%)
0.25
0.78
0.73
 
 
 
 
 
Net Profit Margin

(PBT/Sales)

(%)

0.29
0.78
0.73
 

 

 
 
 
Return on Total Assets

(PBT/Total Assets}

(%)

0.26
1.10
1.08
 

 

 
 
 
Return on Investment (ROI)

(PBT/Networth)

 

0.04
0.13
0.10
 

 

 
 
 
Debt Equity Ratio

(Total Liability/Networth)

 

14.75
10.68
8.82
 

 

 
 
 
Current Ratio

(Current Asset/Current Liability)

 

1.69
1.74
2.02

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Form 8

Corporation identity number or foreign company registrations number of the company 

U74999DL1982PLC013422

Name of the company

WELDON CELLOPLAST LIMITED

Address

304, 3rd Floor, 9/2, East Patel Nagar, New Delhi – 110 008, India

This Form is for

Modification of charge

Type of Charges

Hypothecation

Particular of the charge holder 

Syndicate Bank

Old Rajinder Nagar

New Delhi-110060

Date of the instrument modifying charge

29.03.2006

Amount Secure by the charge

Rs.0.080 millions

Description of the instrument modifying the charge

Composite hypothecation agreement

Modification charge

Charge identification number of the charge to be modified

80003394

Particulars of the Property charged  

All goods except immovable properties, like stocks raw materials, finished goods etc. lying at Plot No.92, Sector 6, Faridabad.

Particulars of the present modification

Limit stands enhanced from Rs.15.150 millions ODH-14.300 millions, Sub limit SOD-PCL/LC- (1.000 millions), ILC/FLC/DA 90 days maximum Rs.2.000 millions, CDD/CBD/DATBD-1.300 millions, FDBP-1.200 millions, OSL (ML)

 

Fixed Assets:

 

·       Plant and Machinery

·       Generator

·       Furniture

·       Air Conditioner

·       Car

·       Office Equipment

·       Computer

·       Software

·       Vehicle

 

 

It is in trade terms with :

 

·       Bilt Graphics Papers Limited

·       Anil Agencies Private Limited

·       Shri Krishna Paper Mills Industries Limited

·       Balwant Rai & Sons

 

 

Profile:

 

Subject is a company started in 1982 promoted by the present Managing director Mr. Harveer Singh Sahni. Mr. Sahni belongs to an old and known business family of Delhi. Their family company, which manufactured stationery, was started in 1939 and is known for their fountain pen ink under Weldon brand. Mr. Sahni with over 30 years experience in the field of silicone release liners and pressure sensitive materials is the guiding force behind all new products developments being undertaken at company. Fasco self-adhesive products are sold Under Fasco brand name. The companies manufacturing plant is situated a little outside Delhi in Faridabad in the state of Haryana. The company has a slitting and stock point at Mumbai and Resident Representative stationed in the south. This way the company has presence in all the zones in India.

 

 

News:

 

“Label Traxx” comes to India, Weldon to market  

(10/29/2007)

 

US based Tailored Solutions, Inc. has appointed Weldon Celloplast Limited, New Delhi as their exclusive agents for in India, Pakistan, Bangladesh, UAE and Srilanka, to market their job management systems sold under the brand name “Label Traxx” Tailored Solutions, Inc. is a software solutions company specializing in automated job management software systems for the printing industry. The company was founded in 1993 by Ken Meinhardt and Dave Porter. Both remain active in the business. Tailored Solutions, Inc. develops the following job management systems: • Label Traxx™ For flexographic and label printers • Litho Traxx™ For commercial sheetfed printers Both systems are cross platform, running on both Macintosh and Windows operating systems. The client/server databases, designed in the latest version of 4th Dimension from 4D, Inc., feature a graphical user interface design which makes the systems easy to install and operate. It is one of several successful, growing businesses located in the Milwaukee County Research Park Technology Innovation Center. Tailored Solutions has access to cutting edge technology, including the most current hardware and software solutions available to consumers. More than 270 label and commercial printers in the United States, Canada, United Kingdom and the Caribbean rely on Tailored Solutions to manage and monitor their businesses. The company recently expanded sales efforts in Europe to include a United Kingdom office. The typical Tailored Solutions customer has more than 20 employees, and seeks to control and analyze business functions as a means of becoming more efficient and profitable. Weldon Celloplast Limited based in New Delhi was founded in 1982 by Harveer Singh Sahni. They are the most prominent and innovative producers of self adhesive label stocks in India. They are a UL certified ISO: 9001:2000 companies, offering a variety of customized self adhesive label materials, specialty tapes and security label stocks. “This association with Tailored Solutions Inc. will bring value to our relationship and offerings to our customers through this unique software” says Pawandeep Sahni the young Director- Operations, who will be spearheading the marketing of these products.

 

 


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.42.72

UK Pound

1

Rs.83.96

Euro

1

Rs.66.90

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

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

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

 

 

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