x
MIRA
INFORM REPORT
|
Report Date : |
16.02.2012 |
IDENTIFICATION DETAILS
|
Name : |
MAERSK BROKER INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Housefin Bhavan, 802, 8th Floor, Bandra Kurla Complex,
Behind RBI, Mumbai-400051, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.12.2010 |
|
|
|
|
Date of
Incorporation : |
26.06.2008 |
|
|
|
|
Com. Reg. No.: |
11-184017 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 16.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U63011MH2008FTC184017 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMM34591E |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAFCM6230J |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is the ship broking company. |
|
|
|
|
No. of Employees
: |
Information not given to the management |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 75000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow But Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Trade
relations are reported as fair. Business is active. Payments are reported to
be slow but correct. The company can be considered for small 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.
INFORMATION DECLINED BY
|
Name : |
Ms. Gazala |
|
Designation : |
Administrator |
|
Contact No.: |
91-22-67353407 |
|
Date : |
14.02.2012 |
LOCATIONS
|
Registered Office : |
Housefin Bhavan, 802, 8th Floor, Bandra Kurla Complex,
Behind RBI, Mumbai-400051, Maharashtra, India |
|
Tel. No.: |
91-22-67353407 / 67353403 / 67353402 / 67353400 / 67353401 |
|
Fax No.: |
91-22-67353411 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 03.05.2011
|
Name : |
Mr. Michael Madsen |
|
Designation : |
Director |
|
Address : |
KM 3702, 37/B, The Lee Garden, 33 Hysan Avenue, Causeway Bay, Hong
Kong |
|
Date of Birth/Age : |
13.10.1963 |
|
Date of Appointment : |
26.06.2008 |
|
DIN No.: |
02143334 |
|
|
|
|
Name : |
Mr. Anders Hald |
|
Designation : |
Director |
|
Address : |
House 3, Belvedere, 41, Cbung Hom Kok Road, Hong Kong |
|
Date of Birth/Age : |
15.06.1963 |
|
Date of Appointment : |
09.07.2008 |
|
DIN No.: |
02143459 |
|
|
|
|
Name : |
Mr. Jorn Sten Nielsen |
|
Designation : |
Director |
|
Address : |
Midtermolen 1, Corpenagen, Denmark-DK 2100 |
|
Date of Birth/Age : |
26.11.1953 |
|
Date of Appointment : |
05.09.2008 |
|
DIN No.: |
02261589 |
|
|
|
|
Name : |
Mr. Manish Pamecha |
|
Designation : |
Whole Time Director |
|
Address : |
Flat No.101, Mantra 16th Road, Khar, Mumbai-400051,
Maharashtra, India |
|
Date of Birth/Age : |
18.02.1975 |
|
Date of Appointment : |
05.11.2009 |
|
DIN No.: |
02828029 |
KEY EXECUTIVES
|
Name : |
Ms. Gazala |
|
Designation : |
Administrator |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 03.05.2011
|
Names of Shareholders |
No. of Shares |
|
Maersk Broker Asia Limited, Hong Kong |
1599999 |
|
Maersk Broker Korea Limited, Korea |
1 |
|
Total |
1600000 |
AS ON 03.05.2011
|
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 : |
Subject is the ship broking company. |
GENERAL INFORMATION
|
No. of Employees : |
Information not given by the management |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Sudit K Parekh and Company Chartered Accountant |
|
Address : |
Ballard House, 2nd Floor, Adi Marzban Path, Ballard Pier,
Fort, Mumbai-400001, Maharashtra, India |
|
Tel. No.: |
91-22-66178000 |
|
Fax No.: |
91-22-66178002 |
|
E-Mail : |
|
|
Pan No.: |
AAAFS4500P |
|
|
|
|
Holding Company : |
Maersk Broker Asia Limited |
CAPITAL STRUCTURE
AS ON 31.12.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1600000 |
Equity Shares |
Rs.10/- each |
Rs. 16.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1600000 |
Equity Shares |
Rs.10/- each |
Rs. 16.000 Millions |
|
|
|
|
|
Note:
Of the above 1599999 shares are held by Maersk
Broker Asia Limited, Hong Kong the holding company and 1 equity shares is held
by Maersk Broker Korea Limited, Korea.
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 |
16.000 |
16.000 |
16.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
2.958 |
1.316 |
0.085 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
18.958 |
17.316 |
16.085 |
|
|
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 |
0.007 |
0.035 |
0.005 |
|
|
|
|
|
|
|
|
TOTAL |
18.965 |
17.351 |
16.090 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.850 |
1.286 |
0.173 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.266 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.000
|
0.000 |
0.000 |
|
|
Sundry Debtors |
2.701
|
1.302 |
1.592 |
|
|
Cash & Bank Balances |
7.820
|
8.523 |
6.171 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
8.041
|
7.026 |
10.812 |
|
Total
Current Assets |
18.562
|
16.851 |
18.575 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.447
|
0.632 |
2.214 |
|
|
Other Current Liabilities |
|
0.154 |
0.645 |
|
|
Provisions |
0.000
|
0.000 |
0.065 |
|
Total
Current Liabilities |
0.447
|
0.786 |
2.924 |
|
|
Net Current Assets |
18.115
|
16.065 |
15.651 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
18.965 |
17.351 |
16.090 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.12.2010 |
31.12.2009 |
31.12.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Service Charges |
23.425 |
16.799 |
1.592 |
|
|
|
Excess Provision Written Back |
0.052 |
0.000 |
0.000 |
|
|
|
TOTAL |
23.477 |
16.799 |
1.592 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Administrative & Other Expenses |
20.293 |
14.519 |
4.811 |
|
|
|
Employees Cost |
0.000 |
0.000 |
0.473 |
|
|
|
Preliminary Expenses |
0.000 |
0.000 |
0.016 |
|
|
|
Prior Period Items |
0.086 |
0.000 |
(3.874) |
|
|
|
TOTAL |
20.379 |
14.519 |
1.426 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
3.098 |
2.280 |
0.166 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.625 |
0.484 |
0.012 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAX
|
2.473 |
1.796 |
0.154 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.832 |
0.565 |
0.069 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
1.641 |
1.231 |
0.085 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
1.316 |
0.085 |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
2.957 |
1.316 |
0.085 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Service Charges |
23.425 |
16.799 |
1.592 |
|
|
TOTAL EARNINGS |
23.425 |
16.799 |
1.592 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1.03 |
0.77 |
0.05 |
|
KEY RATIOS
|
PARTICULARS |
|
31.12.2010 |
31.12.2009 |
31.12.2008 |
|
PAT / Total
Income |
(%) |
6.99
|
7.33 |
5.34 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
10.56
|
10.69 |
9.67 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
12.74
|
9.90 |
0.82 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.13
|
0.10 |
0.01 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.02
|
0.05 |
0.18 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
41.53
|
21.44 |
6.35 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS
DETAILS
(Rs.
In Millions)
|
Particulars |
31.12.2010 |
31.12.2009 |
31.12.2008 |
|
Sundry Creditors |
|
|
|
|
Due to companies registered under Micro, Small and Medium Enterprise
Development Act 2006 |
NA |
0.000 |
0.000 |
|
Others |
NA |
0.632 |
2.214 |
|
Total |
NA |
0.632 |
2.214 |
FINANCIAL RESULTS
The company has earned a net profit of Rs. 1.641 millions after tax and
Rs. 0.625 Million provided for depreciation. The Company is expecting to
further increase its revenue during the current year. There were no transfers
to Reserves and Surplus account during the year.
FIXED ASSETS
·
Office Equipments
·
Computers
·
Furniture and Fixtures
·
Motor Car
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 49.25 |
|
|
1 |
Rs. 77.45 |
|
Euro |
1 |
Rs. 64.89 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
28 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.