MIRA INFORM REPORT

 

 

Report Date :

31.08.2012

 

IDENTIFICATION DETAILS

 

Name :

HYDRO BUILDING SYSTEMS PRIVATE LIMIED (w.e.f. 19.07.2004)

 

 

Formerly Known As :

HYDRO ALUMINIUM EXTRUSION BUILDING SYSTEMS (INDIA) PRIVATE LIMITED

HYDRO EXTRUSION BUILDING SYSTEMS (INDIA) LIMITED

 

 

Registered Office :

No. 54, Virgo Nagar, Old Madras Road, Bangalore-560049, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

15.10.1996

 

 

Com. Reg. No.:

08-029779

 

 

Capital Investment / Paid-up Capital :

Rs. 20.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27203KA1996PTC029779

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRH01966G

 

 

PAN No.:

[Permanent Account No.]

AAACH9551Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The subject is engaged in trading in all kinds of products of aluminum extrusions, accessories, by-products, ancillary products and systems of aluminum extrusions including appointing tollers, franchise vendors and other related intermediaries.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 560000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. There was some dip in the sales turnover of the company during 2011. There was tremendous dip in the profit during this year.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for 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, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

 

LOCATIONS

 

Registered Office :

No. 54, Virgo Nagar, Old Madras Road, Bangalore-560049, Karnataka, India 

Tel. No.:

91-80-30604000

Fax No.:

91-80-30604010

E-Mail :

Krishnaiyer.nagaraj@hydro.com

 

 

DIRECTORS

 

AS ON 30.09.2011

 

Name :

Mr. Lars Hauk Ringvold

Designation :

Director

Address :

Chemin Des Vignettes 18, Crans – Press – Celigny, Switzerland-1299

Date of Birth/Age :

22.07.1955

Date of Appointment :

28.01.2003

DIN No.:

00232224

 

 

Name :

Ms. Helene Roux

Designation :

Director

Address :

4, Avenue De Courrege, Toulouse, France-31400

Date of Birth/Age :

27.10.1968

Date of Appointment :

20.03.2008

Date of Cessation :

07.10.2011

DIN No.:

01779259

 

 

Name :

Mr. Subhendu Ganguly

Designation :

Whole Time Director

Address :

Flt No.410, E Block, Raheja Residency, Koramangala, 3rd Block, Bangalore-560034, Karnataka, India

Date of Birth/Age :

12.11.1965

Date of Appointment :

16.03.2011

DIN No.:

03459969

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2011

 

Names of Shareholders

No. of Shares

Hydro Aluminium Netherlands BV Rotherdam, Netherland

1999997

Norsk Hydro Aluminium A.S., Norway

3

TOTAL

2000000

 

AS ON 30.09.2011

 

Equity Shares Break Up

Percentage of Holding

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 :

The subject is engaged in trading in all kinds of products of aluminum extrusions, accessories, by-products, ancillary products and systems of aluminum extrusions including appointing tollers, franchise vendors and other related intermediaries.

 

 

Products :

ITC CODE

PRODUCTS

7604

Aluminum Profiles

8302

Parts of Aluminum Windows and Doors

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R R and Company

Chartered Accountant

Address :

KPMG, Maruthi Infotech Centre No.11-12/1, Inner Ring Road, Koramangala, Bangalore-560071, Karnataka, India

Tel. No.:

91-80-39806000

Fax No.:

91-80-39806999

PAN No.:

AAKFB1884H

 

 

Holding Company :

Hydro Aluminium Netherlands BV Rotherdam, Netherland

 

 

Fellow Subsidiaries :

·         Norsk Hydro ASA (HKO)

·         Hydro Aluminium AS (COR)

·         Hydro Aluminium AS Oslo-Services

·         Hydro Aluminium Extrusion Div. Costs

·         Hydro Aluminium S.A (CHB)

·         Hydro Building Systems SpA

·         Hydro Building Systems International

·         Hydro Building Systems Portunga S.A.

·         Wicona – France

·         Wicona – Germany

·         Hydro Building Systems Buildtec (BTC)

·         Hydro Technical Building Products, Brunei

·         Hydro Aluminio Attessa, Italy

·         Hydro Building Systems Argentina

·         Hydro Building Systems GmbH (Buildtec) WII

·         Hydro Building Systems Limited – England (TLI)

·         Hydro Aluminium AS (EPB)

·         Hydro Aluminium AS (CHX)

·         Hydro Aluminio Portalex S.A.

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

7500000

Equity Shares

Rs.10/- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs. 20.000 Millions

 

 

 

 

 

Note:

 

Of the above 1999997 equity shares of Rs.10/- each are held by Hydro Aluminium Netherlands BV, the holding company and remaining 3 equity shares of Rs.10/- each are held by Hydro Aluminium AS

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

20.000

20.000

20.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

122.188

120.621

81.977

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

142.188

140.621

101.977

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

142.188

140.621

101.977

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

62.826

23.171

13.349

Capital work-in-progress

14.060

13.669

1.803

 

 

 

 

INVESTMENT

0.000

0.00

0.000

DEFERREX TAX ASSETS

2.493

3.099

2.032

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

45.017

32.128

21.822

 

Sundry Debtors

25.728

80.117

26.237

 

Cash & Bank Balances

33.603

41.620

69.788

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

22.410

31.592

10.884

Total Current Assets

126.758

185.457

128.731

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

50.146

53.674

31.854

 

Other Current Liabilities

6.962

2.144

0.797

 

Provisions

6.841

28.957

11.287

Total Current Liabilities

63.949

84.775

43.938

Net Current Assets

62.809

100.682

84.793

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

142.188

140.621

101.977

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

197.496

246.347

152.159

 

 

Other Income

6.734

21.669

14.043

 

 

TOTAL                                    

204.230

268.016

166.202

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

201.457

206.380

142.153

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

201.457

206.380

142.153

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

[Including

Depreciation]

[Including

Depreciation]

[Including

Depreciation]

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

 

 

 

 

 

 

 

 

PROFIT BEFORE TAX

2.773

61.636

24.049

 

 

 

 

 

Less

TAX                                                                 

1.207

22.992

(3.958)

 

 

 

 

 

 

PROFIT AFTER TAX

1.566

38.644

28.007

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

20.982

(7.025)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

59.626

20.982

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Revenues Export

0.641

2.000

0.000

 

 

Income from Services

9.183

18.355

6.972

 

TOTAL EARNINGS

9.824

20.355

6.972

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Purchase of aluminium profiles and accessories

29.674

32.948

26.137

 

 

Capital Goods

4.446

10.171

0.359

 

TOTAL IMPORTS

34.120

43.119

26.496

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.78

19.32

14.00

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

0.77

14.42

16.85

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.40

25.02

15.81

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.44

29.11

16.69

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.44

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.45

0.60

0.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.98

2.19

2.93

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

No

24]

Banking facility details

No

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

No

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

NOTE

 

Registered office has been shifted from 736, Eshwari Industrial Estate, Bannerghatta Road, Hulimavu, Bangalore-560076, Karnataka, India to the present address w.e.f. 15.04.2010

 

 

BACKGROUND

 

Subject was incorporated on 15 October, 1996 as a public limited company. The Company later transformed as a private limited company on 1.3 July, 2004 with its registered office in Virgo Nagar, Bangalore. Hydro Aluminium Netherlands BV is the holding company.

 

The Company is primarily engaged in trading in all kinds of products of aluminum extrusions, accessories, by-products, ancillary products and systems of aluminum extrusions including appointing tollers, franchise vendors and other related intermediaries.

 

 

OVERVIEW ON PERFORMANCE OF THE COMPANY

 

During the reporting financial year, the Directors inform that there was a considerable decrease in the Turnover as well as Profit of the Company. There was an increase in Selling and Administrative Expenses for which reason the Profit of the Company has come down drastically.

 

The Total Income during the Financial Year amounted Rs. 204.230 Millions (Previous Year Rs. 268.016 Millions) as against Expenditure (including Depreciation) of Rs. 201.457 Millions (Previous Year Rs. 206.380 Millions), resulting in Net Profit of Rs. 1.567 Millions (PY - Rs. 38.644 Millions) after providing for Depreciation and Taxes.

 

 

STRATEGIES AND FUTURE PROSPECTS/OUTLOOK/PROJECTS OF THE COMPANY

 

The directors have planned the prospects of the Company with many policies and methods. However, the business plans and strategies are designed by the Company's Holding Company in such a way that the Products and Services offered /rendered by the Company have its brand image and quality when it reaches the Customers, so that a strong, vibrant and defmite market is established globally.

 

Considering the Quote "Today's achievement is tomorrow's expectation", the directors have initiated various measures to cater to the market needs and have been aggressively working towards expanding its customer base and catering to the depth of these markets. The Company has also constantly upgrading its distribution network and equipping itself to provide quality products and services to its Customers.

 

The directors are confident in achieving higher revenue and profits in the coming years as the opportunities are huge and the Company is capable of exploring the same productively.

 

 

 

FIXED ASSETS

 

·         Leasehold Improvements

·         Plant and Machinery

·         Dies

·         Office Equipments

·         Computer Equipments

·         Furniture and Fixtures

·         Vehicles

·         Software’s

 

 

 


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. 55.64

UK Pound

1

Rs. 88.10

Euro

1

Rs. 69.83

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

3

--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

NO

--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

 

43

 

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.