MIRA INFORM REPORT

 

 

Report Date :

21.11.2011

 

IDENTIFICATION DETAILS

 

Name :

HELLMANN WORLDWIDE LOGISTICS INDIA PRIVATE LIMITED

(w.e.f. 03.07.2007)

 

 

Formerly Known As :

HWL CARGO SERVICES INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. 8, Pocket 2, Block – A, Rangpuri Extension, N.H. 8, New Delhi – 110037, Delhi

 

 

Country :

India

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

22.11.2006

 

 

Com. Reg. No.:

55-155765

 

 

Capital Investment / Paid-up Capital :

Rs. 363.750 Millions

 

 

CIN No.:

[Company Identification No.]

U63013DL2006PTC155765

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELH05846B

 

 

PAN No.:

[Permanent Account No.]

AABCH7715F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

To carry on Business as international and domestic freight forwarders and providing customs clearing and warehousing services.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears some accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings with some caution. 

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

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 :

Plot No. 8, Pocket 2, Block – A, Rangpuri Extension, N.H. 8, New Delhi – 110037, Delhi, India

E-Mail :

vshankar@in.hellmann.net

Website :

http://www.hellmann.net

 

 

Head Office :

DLF Cyber City Building No.9, 122002, 14th Floor, Tower A, Phase - III

Tel. No.:

91-124-4516700

Fax No.:

91-124-4516710

 

 

Branch Office :

Gundecha Onclave A Wing, 5th Floor, Kherani Road, State Bank of India, Sakinaka, Andheri (East), Mumbai, Maharashtra, India 

Tel. No.:

91-22-42003500

Fax No.:

91-22-42003547

 

 

DIRECTORS

 

AS ON 30.06.2011

 

Name :

Mr. Ashok Jaidka

Designation :

Managing Director

Address :

1, Akashe

Date of Birth/Age :

29.04.1949

Date of Appointment :

24.11.2006

DIN No.:

00194654

 

Other Directorship:

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U63013DL2006PTC155765

HELLMANN WORLDWIDE LOGISTICS INDIA PRIVATE LIMITED

Managing director

24-11-06

24-11-06

-

Active

NO

2

U63010TN2008PTC067359

RG CARGO SERVICES PRIVATE LIMITED

Director

10-07-08

10-07-08

01-01-11

Active

NO

 

 

Name :

Mr. Mark Emil Hellmann

Designation :

Director

Address :

DD 238, Lot 5, hang Hau Wing Lung Road, Pan. Long Wan Clear, Water Bay Sai Kung New Territories, Hong Kong – 36268099

Date of Birth/Age :

06.06.1960

Date of Appointment :

30.03.2007

DIN No.:

01479490

 

Name :

Mr. Chung Wai Ping

Designation :

Director

Address :

Flat 8, 8th Floor, Block 43, Heng FA, Chuen, Chai Wan, Hongkong – 36268000

Date of Birth/Age :

29.11.1951

Date of Appointment :

18.07.2007

DIN No.:

01574390

 

Name :

Mrs. VijayaShankar Kuppuswamy

Designation :

Director

Address :

73/10, Seventh Floor, garoenia Street, Vatika, Gurgaon – 122018, Haryana,. India

Date of Birth/Age :

14.02.1963

Date of Appointment :

28.01.2011

DIN No.:

03507695

 

Other Directorship:

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U63013DL2006PTC155765

HELLMANN WORLDWIDE LOGISTICS INDIA PRIVATE LIMITED

Director

28-01-11

28-01-11

18-04-11

Active

NO

2

U60200HR2011PTC043238

HELLMANN TRANSPORTATION INDIA PRIVATE LIMITED

Director

20-06-11

20-06-11

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Jitendra Kumar

Designation :

Secretary

Address :

B -71, dashrath Puri, Babri Palam Road, New Delhi – 110045, Delhi, India

Date of Birth/Age :

06.09.1969

Date of Appointment :

01.11.2009

PAN No.:

AREPK8683J

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.06.2011

 

Names of Shareholders (Equity Shares)

 

No. of Shares

Hellmann International Forworders GmbH, Germany

 

2639450

Hellmann Worldwide Logistics GmbH and Company KG, Germany 

 

1695

 

 

 

Total

 

2641145

 

 

 

Names of Shareholders (Preference Shares)

 

No. of Shares

Hellmann International Forworders GmbH, Germany

 

996355

 

 

 

Total

 

996355

 

AS ON 30.06.2011

 

Equity Shares Break Up

Percentage

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

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

To carry on Business as international and domestic freight forwarders and providing customs clearing and warehousing services.

 

 

GENERAL INFORMATION

 

Bankers :

Not Available

 

 

Facilities :

Unsecured Loan

 

Rs. In Millions

31.12.2010

Rs. In Millions

31.12.2009

Bank Overdraft

150.188

177.140

 

 

 

Total

150.188

177.140

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Anupam Dhawan

Chartered Accountant

Address :

Building 8, 7th Floor, and 8th Floor, Tower B, DLF Cyber City, Gurgaon – 122002, Haryana, India

Pan No.:

AAEFP3641G

 

 

Holding Company :

Hellmann International Forwarders GmbH

 

 

Subsidiary Company :

RG Cargo Services Private Limited

Cin No.: U63010TN2008PTC067359

 

 

Ultimate Holding Company :

Hellmann Worldwide Logistics GmbH.

 

 

Wholly Owned Subsidiary :

RG Cargo Sewices Private Limited

 

 

Fellow Subsidiaries :

·         Hellmann Worldwide Logistics (Chile) Limited

·         Hellmann Worldwide Logistics, Dubai

·         Hellmann Worldwide Logistics B.V. Netherlands

·         Hellmann Worldwide Logistics GmbH. Austria

·         Hellmann Worldwide Logistics Romania

·         Hellmann Worldwide Logistics Hungary

·         Hellmann Worldwide Logistics, Argentina

·         Hellmann Worldwide Logistics, Australia

·         Hellmann Worldwide Logistics. Belgium

·         Hellmann Worldwide Logistics, Brazil

·         Hellmann Worldwide Logistics, Canada

·         Hellmann Worldwide Logistics, Denmark

·         Hellmann Worldwide Logistics, Great Britain

·         HPL Kensington Limited, Great Britain

·         Hellmann Worldwide Logistics, Hong Kong (including China, Taiwan)

·         Hellmann Worldwide Logistics, Japan

·         Hellmann Worldwide Logistics, Mauritius

·         Hellmann Worldwide Logistics, New Zealand

·         Hellmann Worldwide Logistics, Osnabruck, Germany

·         Hellmann Worldwide Logistics, Pakistan

·         Hellmann Worldwide Logistics, Poland

·         Hellmann Worldwide Logistics, Singapore (incl. Vietnam)

·         Hellmann Worldwide Logistics, Cambodia

·         Hellmann Worldwide Logistics, South Africa

·         HPL Sea Freight (SA) Pty Limited South Africa

·         Hellmann Worldwide Logistics, South Korea

·         Hellmann Worldwide Logistics, Spain

·         Hellmann Worldwide Logistics, Sri Lanka

·         Hellmann Worldwide Logistics, Turkey

·         Hellmann Worldwide Logistics, U.S.A.

·         Hellmann-Worldwide Logistics Mexico

·         Hellmann Worldwide Logistics. Tschechien, Czech Republic

·         HWL East Europe GmbH and Company KG, Germany

 

 

Associates :

·         Hellmann Worldwide Logistics,

·         Kuwait Hellmann Perishable Logistics S.A.C.,

·         Peru Hellmann Worldwide Logistics Limited Bangladesh

·         Hellmann Worldwide Logistics. Estonia

·         Hellmann Worldwide Logistics UAB. Lithuania

·         Hellmann Worldwide Logistics Azerbaijan

·         Hellmann East Europe TOV. Kiev / Ukraine

 

 

CAPITAL STRUCTURE

 

AS ON 31.12.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.100/- each

Rs.300.000 Millions

1000000

5% Cumulative Redeemable Preference Shares

Rs.100/- each

Rs.100.000 Millions

 

 

 

 

 

Total

 

Rs.400.000 Millions

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

2641145

Equity Shares

(of the above 2639450 equity Shares of Rs. 100 each are held by Hellmann International Forwarders GmbH Germany )

Rs.100/- each

Rs.264.114 Millions

996355

5% Cumulative redeemable Preference Shares 

(of the above 996355 preference shares of Rs.100 each are held by Hellmann International Forwarders GmbH Germany)

Rs.100/- each

Rs.99.635 Millions

 

 

 

 

 

Total

 

Rs. 363.750 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2010

31.12.2009

31.12.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

363.750

214.550

214.550

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(103.620)

(169.208)

(168.013)

NETWORTH

260.130

45.342

46.537

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

150.188

177.140

146.144

TOTAL BORROWING

150.188

177.140

146.144

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

410.318

222.482

192.681

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

31.145

43.537

60.349

Capital work-in-progress

0.573

1.169

1.925

 

 

 

 

INVESTMENT

4.200

4.200

4.200

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

796.502

526.387

517.610

 

Cash & Bank Balances

82.906

32.136

40.621

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

327.001

188.181

91.123

Total Current Assets

1206.409

746.704

649.354

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

737.111

505.386

482.381

 

Other Current Liabilities

89.243

56.731

31.597

 

Provisions

5.655

11.011

9.169

Total Current Liabilities

832.009

573.128

523.147

Net Current Assets

374.400

173.576

126.207

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

410.316

222.482

192.681

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2010

31.12.2009

31.12.2008

 

SALES

 

 

 

 

Income from Operations

3731.931

2149.658

2376.804

 

 

Other Income

17.437

7.892

 

 

 

TOTAL                                     (A)

3749.368

2157.550

2376.804

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Operational Expenses

3214.204

1777.065

 

 

Employee Cost

268.816

219.082

 

 

 

Administrative Cost

159.728

127.162

 

 

 

TOTAL                                     (B)

3642.748

2123.309

 

 

 

 

 

2327.836

Less

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

106.600

34.241

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

25.435

15.365

 

 

 

 

 

 

 

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

81.165

18.876

(48.968)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

15.598

18.757

17.422

 

 

 

 

 

 

PROFIT / (LESS) BEFORE TAX (E-F)                 (G)

65.567

0.119

(66.390)

 

 

 

 

 

Less

TAX                                                                  (I)

(1.020)

1.076

3.754

 

 

 

 

 

 

PROFIT / (LESS) AFTER TAX (G-I)                    (J)

66.587

(1.195)

(70.144)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(169.208)

(168.013)

NA

 

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(103.620)

(169.208)

(168.013)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

696.388

352.624

333.259

 

TOTAL EARNINGS

696.388

352.624

333.259

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

0.000

0.000

0.344

 

TOTAL IMPORTS

0.000

0.000

0.344

 

 

 

 

 

 

Earnings Per Share (Rs.)

50.23

(6.11)

NA

 


KEY RATIOS

 

PARTICULARS

 

 

31.12.2010

31.12.2009

31.12.2008

PAT / Total Income

(%)

1.77

(0.00)

(2.95)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.75

0.00

--

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.29

0.01

(9.35)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.02

(1.42)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

3.77

16.54

14.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.44

1.30

1.24

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

BACKGROUND :

 

Subject was incorporated on November 22, 2006 under the Indian Companies Act, 1956. The Company is setup to carry on business as international and domestic freight forwarders and providing customs clearing and warehousing services. The Company commenced its commercial operations on December 1, 2006. The Company was renamed as Hellmann Worldwide Logistics India Private Limited on July 3, 2007.

CURRENT OPERATIONS AND FUTURE STRATEGY

 

The Company registered a turnover of Rs. 3749.369 millions (Previous period Rs.2157.551 millions) in line with the business goals. The Company has achieved its objectives of setting-up the infrastructure of 24 offices across the country, with employee strength of 306 as at 31December 2010. This is a significant step in building a platform for delivering the business in the year to come. Besides, the Company has been able to better the EBT result during the year as compared to the previous year by reducing the losses by almost Rs. 64 Millions.

 

The Directors would like to draw special attention to the growth of Air Freight, Ocean Freight and Customs Brokerage consistent with their strategy to have a balance between all products and given the enormous potential that these offered and identified as such by the Management. The company will continue to focus on there thrust areas for future growth and consolidation.

 

NOTE

 

The Registered office address of the company has been shifted from 91, Bijwasan Roadm, Kapashera, New Delhi – 110037, Delhi, India to present Address w.e.f. 10.05.2010

 

 

FIXED ASSETS :

 

·         Computers

·         Plant and machinery

·         Office equipments

·         Furniture and Fixtures

·         Leasehold Improvements

·         Vehicles

 

 


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. 51.35

UK Pound

1

Rs. 80.97

Euro

1

Rs. 69.25

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--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

 

30

 

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.