MIRA INFORM REPORT

 

 

Report Date :

05.07.2011

 

IDENTIFICATION DETAILS

 

Name :

ARDEX ENDURA (INDIA) PRIVATE LIMITED (w.e.f 10.01.2007)

 

 

Formerly Known As :

BAL BUILDING ADHESIVES (INDIA) PRIVATE LIMITED

 

 

Registered Office :

73/ 1B, Byregowda Industrial Estate, Srigandhanagar, Hegganahalli, Vishwaneedem, Post Peeny All Stage, Bangalore – 560 091, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

13.06.1997

 

 

Com. Reg. No.:

08-022383

 

 

Paid-Up Capital :

Rs. 130.000 Millions

 

 

CIN No.:

[Company Identification No.]

U24233KA1997PTC022383

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRB04011A

 

 

PAN No.:

[Permanent Account No.]

AACB6072E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Exporter of Adhesives, Grouts and Tile Care Products.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 780000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a joint venture between Ardex Investments Mauritius Limited, Mauritius and Prism Cement Limited, India.

 

It is an established company having moderate track. Financial position of the company is improving. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to mediocre business dealings at usual trade terms and conditions.

 

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 – June 30, 2010

 

Country Name

Previous Rating

(01.04.2010)

Current Rating

(30.06.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

LOCATIONS

 

Registered Office :

73/ 1B, Byregowda Industrial Estate, Srigandhanagar, Hegganahalli, Vishwaneedem, Post Peeny All Stage, Bangalore - 560 091, Karnataka, India

Tel. No.:

91-80-28360266/ 28361672/28361673

Fax No.:

91-80-28362078

E-Mail :

mariyappa.ramachandra@ardexendura.com 

simm.mark@ardexendura.com

krcs@balendura.com

customercare@ardexendura.com

Website :

www.ardex.de

www.ardex.co.uk

www.balendura.com

 

 

DIRECTORS

 

As On 17.05.2010

 

Name :

Mr. Rajan Biharilal Raheja

Designation :

Director

Address :

Rahejhas, 87/1, G B Marg, Juhu, Mumbai-400009, Maharashtra, India

Date of Birth/Age :

19.06.1953

Date of Appointment :

24.03.2000

Date of Cessation :

27.04.2010

DIN No.:

00037480

 

 

Name :

Mr. Vijay Aggarwal

Designation :

Director

Address :

Storing Diamond, 4th Floor, 24 Mount Mary Road, Bandra West, Mumbai-400050, Maharashtra, India

Date of Birth/Age :

08.07.1968

Date of Appointment :

14.09.1998

DIN No.:

00515412

 

 

Name :

Mr. G S Patnaik

Designation :

Director

Address :

A-74, Moker Kundan Garden, Juhu Tara Road, Santacruz (West), Mumbai-400049, Maharashtra, India

Date of Birth/Age :

09.07.1960

Date of Appointment :

22.03.2005

DIN No.:

00535129

 

 

Name :

Mr. Aditya Bob Mahendru

Designation :

Director

Address :

93, Kherapati Colony, Gwaliaer -474002, Madhya Pradesh, India

Date of Birth/Age :

17.08.1978

Date of Appointment :

25.07.2007

DIN No.:

01624473

 

 

Name :

Mr. Mark John Simm

Designation :

Managing Director

Address :

Plot No, 92, Megnola Garden, 30th K M Bangalore Mysore Highway, Syammangala Cross Bidadi Industrial Area, Bangalore-562109, Karnataka, India

Date of Birth/Age :

19.01.1953

Date of Appointment :

01.02.1998

DIN No.:

00497190

 

 

Name :

Mr. Gopinath Krishnan

Designation :

Dy. Managing Director and Finance Director

Address :

Flat 1001/2, Manasarovar, A Wing, Neelkanth Heights, Mumbai-400610. Maharashtra, India

Date of Birth/Age :

30.04.1965

Date of Appointment :

25.07.2007

DIN No.:

01543309

 

 

Name :

Mr. Dieter Axel Gundlach

Designation :

Director

Address :

Baumhofstr 37E, 44799 Bochum, Germany

Date of Birth/Age :

04.05.1948

Date of Appointment :

25.03.2002

DIN No.:

00497374

 

 

Name :

Mr. Karl Heinz Helmut Martin

Designation :

Director

Address :

Haarstr, 187 A, Bochum-44797, Germany

Date of Birth/Age :

25.12.1965

Date of Appointment :

14.11.2007

Date of Cessation :

10.11.2009

DIN No.:

01917671

 

 

Name :

Mr. Sudhir Gajanan Kale

Designation :

Alternate Director

Address :

B-105, Minal Chhaya Society, Near Nitin Castings Company Almeda Raod, Thane-400601, Maharashtra, India

Date of Birth/Age :

01.04.1967

Date of Appointment :

14.05.2008

Date of Cessation :

10.11.2009

DIN No.:

01445219

 

 

Name :

Manuel Frederik Wolfgang Baumann

Designation :

Alternate Director

Address :

401 Lavina Courts, 7th Cross, 8th Main, RMV Extension, Sadashivanagar, Bangalore – 560080, Karnataka, India

Date of Birth/Age :

23.01.1981

Date of Appointment :

19.05.2010

DIN No.:

03019440

 

 

Name :

Mark Charles Edgar Carpenter

Designation :

Director

Address :

9 Mellrose Drive Singapore 358506

Date of Birth/Age :

22.03.1963

Date of Appointment :

04.11.2010

DIN No.:

03281187

 

 

Name :

Felix Hermann Selinger

Designation :

Additional Director

Address :

Kunstwerkerstrasse, 183 Essen 45136

Date of Birth/Age :

20.12.1957

Date of Appointment :

10.11.2009

DIN No.:

02867416

 

 

Name :

Venugopal Madhavan Panicker

Designation :

Director

Address :

A801, Neel Sidhi Towers Sector 12, Plot 195, Vashi Navi, Mumbai – 400703, Maharashtra, India

Date of Birth/Age :

15.07.1964

Date of Appointment :

27.04.2010

DIN No.:

02975912

 

 

KEY EXECUTIVES

 

Name :

Mr. Kurubar Mariyappa  Ramchandra

Designation :

Secretary

Address :

No. 130, Ramchandra Nagar, Nandini Lay out, IV Block, Bangalore-560096, Karnataka, India

Date of Birth/Age :

24.06.1961

Date of Appointment :

05.01.1998

Pan No.:

AALPR6341N

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As On 17.05.2010

 

Names of Shareholders

 

No. of Shares

 

Ardex Investments Mauritius Limited – Mauritius

 

6500000

Prism Cement Limited – India

 

6500000

Total

 

13000000

 

As On 17.05.2010

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

50.00

Bodies corporate

50.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Exporter of Adhesives, Grouts and Tile Care Products.

 

 

Products :

Product Descriptions

ITC Code

Tile Fixing Cement Adhesives And Allied Products

3214.90

 

 

 

PRODUCTION STATUS (As on 31.03.2010)

 

Particulars

Unit

 

Installed Capacity*

Actual Production

Tile Fixing Adhesives and Grouts, Flooring Products and Water Proofing Products

MT

 

38000

25787.96**

 

*Installed capacity is as certified by the management and relied upon by the auditors, being technical matter. Bangalore Plant – 18000 MT (Double Shift) & Savli Plant – 20000 MT (Single Shift)

**Including outsourced products. There is no Licensing requirement for company's products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

  • ING Vysya Bank Limited, Chamber of Commerce Building, Kempegowda Road, Bangalore-560009, Karnataka, India

 

 

Facilities :

Secured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

From Bank

 

 

Cash Credit 

7.801

14.623

Term Loans

0.000

15.542

Vehicle Loan 

2.194

2.766

Total

9.995

32.931

Note:

1. Secured by first charge on Inventory, Book Debts and Fixed Assets.

2. Secured by hypothecation of vehicles in favour of the bank.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

N M Raiji and Company

Chartered Accountant

Address :

6th Floor, Universal Insurance Building, Pherozeshah Mehta Road, Fort, Mumbai – 400001, Maharashtra, India

Pan No.:

AAAFN4217G

 

 

Joint Ventures :

·         Ardex Investments Mauritius Limited

·         Prism Cement Limited

 

 

Fellow Subsidiaries :

  • Ardex, Gmbh, Germany
  • Ardex UK Limited
  • Ardex Australia PTY Limited
  • Ardex Singapore PTE Limited
  • Ardex Middle East FZE
  • Ardex (Shanghai) Co Limited, China
  • Building Adhesives Limited, UK
  • Ardex Newzealand Limited
  • H and R Johnson (India) TBK Limited

·         Bal Endura Building Products Private Limited

(CIN No.: U24305KA2007PTC042362)

 

 

CAPITAL STRUCTURE

 

As On 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

13000000

Equity Shares

Rs.10/- each

Rs.130.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

13000000

Equity Shares

Rs.10/- each

Rs.130.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

130.000

130.000

110.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

67.308

5.449

0.000

4] (Accumulated Losses)

0.000

0.000

(6.053)

NETWORTH

197.308

135.449

103.947

LOAN FUNDS

 

 

 

1] Secured Loans

9.995

32.931

52.702

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

9.995

32.931

52.702

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

207.303

168.380

156.649

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

126.747

130.838

36.870

Capital work-in-progress

0.000

0.750

51.380

 

 

 

 

INVESTMENT

0.104

0.144

0.144

DEFERREX TAX ASSETS

4.012

3.650

2.845

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

62.809
71.863
64.063

 

Sundry Debtors

73.105
69.930
60.854

 

Cash & Bank Balances

63.484
10.982
25.412

 

Other Current Assets

6.801
4.886
8.811

 

Loans & Advances

5.058
5.224
4.465

Total Current Assets

211.257
162.885
163.605

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

71.503
86.878
67.287

 

Other Current Liabilities

34.214
23.875
19.303

 

Provisions

29.100
19.134
11.605

Total Current Liabilities

134.817
129.887
98.195

Net Current Assets

76.440
32.998
65.410

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

207.303

168.380

156.649

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

538.048

429.018

348.983

 

 

Other Income

12.594

9.927

3.140

 

 

TOTAL                                     (A)

550.642

438.945

 352.123

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material

164.808

137.535

111.136

 

 

Cost of Trading Goods

32.562

30.196

25.518

 

 

Employees Cost

90.024

83.559

63.043

 

 

Manufacturing, Administration and Selling Expenses

155.425

147.922

114.145

 

 

TOTAL                                     (B)

442.819

399.212

313.842

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

107.823

39.733

38.281

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

3.134

6.702

3.027

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

104.689

33.031

35.254

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.174

10.447

5.222

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

95.515

22.584

30.032

 

 

 

 

 

Less

TAX                                                                  (I)

33.657

11.082

12.056

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

61.858

11.502

17.976

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

5.449

(6.053)

(24.029)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

67.307

5.449

(6.053)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

9.014

10.130

8.857

 

 

Commission Earnings

2.054

1.172

0.000

 

TOTAL EARNINGS

11.068

11.302

8.857

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

27.379

12.124

11.135

 

 

Trading Goods

18.162

29.187

12.824

 

TOTAL IMPORTS

45.541

41.311

23.959

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.76

0.96

1.63

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

11.23

2.62

5.11

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

17.75

5.26

8.61

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

28.26

7.69

14.98

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

48.41

0.17

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.73

1.20

1.45

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.57

1.25

1.67

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Background:

Subject is a joint venture between Ardex Investments Mauritius Limited, with holding of 6,500,000 shares (50%) and Prism Cement Limited ( Formerly, H and R Johnson (India) Limited which is amalgamated with Prism Cement Limited ) with holding of 6,500,000 shares (50%). The Company is engaged in the business of manufacturing and marketing of Tile adhesives, grouts, flooring, waterproofing and allied products.

 

 

Operations:

The Company sold 25,980 MT of adhesives and other products including liquids during the year. The production and sales are expected to continue to grow. The Company’s 2nd Plant with a capacity of 20,000 MT of adhesives, grouts and allied products at Savli near Baroda, Gujarat is operating smoothly. The Company is planning to set up its new Plant near Bangalore to tap the emerging opportunities.

 

Finance:

The Company has adequate arrangement for working capital facilities with ING Vysya Bank Ltd.

 

Bankers Charges Report as per Registry

 

Corporate identity number of the company

U24233KA1997PTC022383

Name of the company

ARDEX ENDURA (INDIA) PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

73/1B, Byregowda Industrial Estate, Srigandhanagar, Hegganahalli, Vishwaneedem, Post Peeny All Stage Bangalore-560091, Karnataka, India

This form is for

Modification of charge

Type of charge

Movable Property

Book Debts

Floating Charge

Particular of charge holder

ING Vysya Bank Limited, Chamber of Commerce Building, Kempegowda Road, Bangalore-560009, Karnataka, India

E-mail: giridharvvrn@ingvysyabank.com

Nature of description of the instrument creating or modifying the charge

Supplemental General Hypothecation Agreement.

Date of instrument Creating the charge

19.01.2010

Amount secured by the charge

Rs. 57.250 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

No Change

 

Terms of Repayment

No Change

 

Margin

No Change

 

Extent and Operation of the charge

Exclusive first charge on the stocks of the company both present and future.

Exclusive first charge on the whole of furniture and fixtures, vehicles and all other moveable assets of the company both present and future.

Exclusive first charge on the entire plant and machinery, equipment of the company both present and future.

Exclusive first charge on the entire book debts of the company both present and future.

Short particulars of the property charged

Entire stocks, furniture and fixtures, vehicles, all other moveable, plant and machinery and equipment of the company stored at the places

 

Entire book debts of the company both present and future.

Particulars of the present modification

There is no change in the amount of Rs.57.265 millions. The limit has been additionally secured by the hypothecation on the assets of the company.

 

All other terms and conditions are same.

 

 

Name of the company

ARDEX ENDURA (INDIA) PRIVATE LIMITED

Presented By

ING Vysya Bank Limited, Chamber of Commerce Building, Kempegowda Road, Bangalore-560009, Karnataka, India

1) Date and description of instrument creating the change

Date 02.01.2004 (Second Day of January, 2004). Agreement for Hypothecation of stock in Trade, Machinery, Book Debts, Book debts, Bills and All other Movables

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

Rs. 13.500 Millions

Cash Credit Rs. 10.000 Millions, L.C :- Rs. 2.000 Millions and B.G – Rs. 1.500 Millions

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 all the Present and Future Goods, Book Debts and all other Movables of the Borrower including Documents of Title to Goods and all other Movables such as Outstanding Monies, Receivables, Claims, Bills, Invoices, Documents, Contracts, Engagements, Securities, Investments, and Past and Present Machinery listed in the Schedule hereunto and all future Machinery belonging to or in the possession or under the control of the Borrower wherever lying stored and kept and whether in possession of the borrower or of the Bank or of any third party whether in India or elsewhere throughout the world shall stand hypothecated to the Bank by way of First Charge.

 

Hypothecation by way of First Charge on all the Raw Materials, Work in Process, Finished Goods of the Company stores at their Factory Premises and Deposits, All the Book Debts of the Company, Furniture and Fixture, Plant and Machinery, Office Equipments, Processing Equipments, Lab Equipments etc.

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

Rate of Interest: 7.5% Above Bank Rate per annum with periodical rests and or at such rates and rests as may be specified by the Bank from time to time. Default Interest: 2% per annum.

 

Margin: 10% on LC/BG and 25% on C.C Repayment : On Demand

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

ING Vysya Bank Limited, Chamber of Commerce Building, Kempegowda Road, Bangalore-560009, Karnataka, India

6) Date  and brief description of instrument modifying the charge

Date : 22.12.2005

Supplemental Agreement for Hypothecation of Stock in Trade, Machinery, Book Debts, Bills and all other Movables

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.

By the above, the amount secured by the charge stands Increased form Rs. 18.750 Millions to Rs. 24.250 Millions [CC Rs. 20.000 Millions, (FLC (DA) – Rs. 2.500 Millions sub limit of CC), BG – Rs. 3.000 Millions and Vys. Mobile Rs. 1.250 Millions]

 

Rate of Interest, Commission and Margin : As stipulated Repayment : CC- On Demand. Interest, Margin and Repayment of Vys Mobile is as per Old Form 08 and 13

 

Security/ies already obtained like Stocks, Goods, Book Debts, Plant and Machinery, Vehicles, Furniture and Fixtures, Office Equipments, Processing Equipments, Lab Equipments, etc. both present and future will continue for the entire credit facilities of Rs. 24.250 Millions by way of first Charge.

 

Fixed Assets:

 

·         Land

·         Plant and Machinery

·         General

·         Data Processing Equipments

·         Lab Equipments

·         Furniture and Fittings

·         Office Equipments

·         Vehicles

·         Leasehold Improvements

·         Roads and Colverts 

 

 


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.44.46

UK Pound

1

Rs.71.53

Euro

1

Rs.64.63

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

34

 

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

Capability to overcome financial difficulties seems comparatively below average.

 

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

-

NB

                                       New Business

-

 

 

 

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.