|
Report Date : |
14.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
HORMANN INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
402, Durga Chambers, Plot No. A 8, Veera Industrial Estate, Near |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
09.09.2008 |
|
|
|
|
Com. Reg. No.: |
186588 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.31.836 millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51109MH2008FTC186588 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMH11612G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCH1021M |
|
|
|
|
Legal Form : |
Private Limited Liability Company
|
|
|
|
|
Line of Business
: |
Manufacturer of all Types of Doors |
|
|
|
|
No. of Employees
: |
10 Approximately |
RATING & COMMENTS
|
MIRAs Rating : |
Ca (15) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There appears
huge accumulated losses recorded by the company. Profitability of the company
is under pressure. However, trade relations are reported as fair. Business is
active. Payments are reported to be slow. The company can be considered for business dealings on a secured 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 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 |
INFORMATION PARTED BY
|
Name : |
Mr. Shushil |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-22-40166593 |
|
Date : |
02.05.2012 |
LOCATIONS
|
Registered Office/Factory: |
402, Durga Chambers, Plot No. A 8, Veera Industrial Estate, Near Veer
Desai Road, Andheri (West), Mumbai 400053, Maharashtra, India |
|
Tel. No.: |
91-22-40166593 |
|
Fax No.: |
91-22-26730445 |
|
E-Mail : |
|
|
Area : |
2000 sq.ft |
|
Location : |
Owned |
DIRECTORS
AS ON 30.09.2011
|
Name : |
Mr. Martin J Hoermann |
|
Designation : |
Director |
|
Address : |
AM Schlaufenglan 33, 66606 St Wendel OT, Oberlinxweiler, Germany |
|
Date of Birth/Age : |
05.03.1965 |
|
Date of Appointment : |
09.09.2008 |
|
|
|
|
Name : |
Mr. Jagdish R Anne |
|
Designation : |
Director |
|
Address : |
B-501, Hill View Park, Thakur Village, Near Oxford School, Kandivali
(East), Mumbai 400101, Maharashtra, India |
|
Date of Appointment : |
01.02.2011 |
KEY EXECUTIVES
|
Name : |
Mr. Shushil |
|
Designation : |
Accounts Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2011
|
Names of Shareholders |
No. of Shares |
|
Hormann KG, Germany |
3183623 |
|
Martin Hormann, Germany |
1 |
|
Total |
3183624 |
AS ON 30.09.2011
|
Equity Share
Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
100.00 |
|
|
Total
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of all Types of Doors |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit |
|
|
|
|
Purchasing : |
Cash, Credit |
GENERAL INFORMATION
|
Customers : |
·
Wholesaler ·
Retailers ·
End Users |
|
|
|
|
No. of Employees : |
10 Approximately |
|
|
|
|
Bankers : |
Deutsche Bank, Fort Branch |
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Vinay H Gupta and Associates Chartered Accountant |
|
Address : |
13 Central Lane, Babar, New Delhi 110001, India |
|
|
|
|
Holding Company: |
Hormann KG, Germany |
CAPITAL STRUCTURE
AS ON 30.09.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4600000 |
Equity Shares |
Rs. 10 each |
Rs.46.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3183624 |
Equity Shares |
Rs. 10 each |
Rs.31.836 millions |
|
|
|
|
|
Note: Of the above 3,18,36,240 equity shares of
Rs. 10 each are held by Hoermann KG, holding company and its nominee
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 |
31.836 |
25.999 |
19.999 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
(41.539) |
(23.068) |
(8.711) |
|
|
NETWORTH |
(9.703) |
2.931 |
11.288 |
|
|
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 |
0.126 |
0.306 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
(9.577) |
3.237 |
11.288 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
9.203 |
9.946 |
9.184 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.148 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
9.017
|
2.147 |
0.071 |
|
|
Sundry Debtors |
10.832
|
8.050 |
0.000 |
|
|
Cash & Bank Balances |
3.854
|
0.886 |
6.613 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
1.368
|
0.787 |
0.865 |
|
Total
Current Assets |
25.071
|
11.870 |
7.549 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
34.857
|
14.917 |
4.583 |
|
|
Other Current Liabilities |
7.762
|
3.142 |
0.869 |
|
|
Provisions |
1.232
|
0.520 |
0.141 |
|
Total
Current Liabilities |
43.851
|
18.579 |
5.593 |
|
|
Net Current Assets |
(18.780)
|
(6.709) |
1.956 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
(9.577) |
3.237 |
11.288 |
|
PROFIT & LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales |
19.526 |
12.519 |
0.492 |
|
|
|
Other Income |
3.493 |
3.370 |
0.000 |
|
|
|
TOTAL (A) |
23.019 |
15.889 |
0.492 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Sales |
15.301 |
11.580 |
0.381 |
|
|
|
Personal Expenses |
11.700 |
10.190 |
5.171 |
|
|
|
Administrative Expenses |
13.756 |
7.284 |
3.426 |
|
|
|
TOTAL (B) |
40.757 |
29.054 |
8.978 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
(17.738) |
(13.165) |
(8.486) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
(17.738) |
(13.165) |
(8.486) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.912 |
0.886 |
0.172 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAX
(E-F) (G) |
(18.650) |
(14.051) |
(8.658) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(0.179) |
0.306 |
0.053 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
(18.471) |
(14.357) |
(8.711) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS BALANCE BROUGHT FORWARD |
(23.068) |
(8.711) |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
(41.539) |
(23.068) |
(8.711) |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Display Materials |
0.327 |
1.331 |
3.657 |
|
|
|
Inventory for Sales |
11.617 |
8.485 |
0.381 |
|
|
|
Stores & Spares |
0.579 |
0.316 |
0.000 |
|
|
|
Sales Promotion |
0.427 |
0.103 |
0.000 |
|
|
TOTAL IMPORTS |
12.950 |
10.235 |
4.038 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(6.74) |
(6.20) |
(16.60) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
(80.24)
|
(90.35) |
(1770.52) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
(95.51)
|
(112.23) |
(1759.75) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(54.41)
|
(64.40) |
(51.74) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
1.92
|
(4.79) |
(0.76) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
(4.53)
|
6.44 |
0.49 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.57
|
0.63 |
1.34 |
LOCAL AGENCY FURTHER INFORMATION
NOTE:
Registered office of the company has been shifted from 102, Garden View, Dadabhai Road, off J.P. Road, Andheri (West), Mumbai 400058, Maharashtra to the present address w.e.f. 12.01.2009
OPERATION:
During the year, the company had incurred a net loss of Rs. 18.471
millions, which has been carried to the Balance Sheet.
FIXED ASSETS:
·
Leasehold Premises
·
Computer
·
Office Equipments
·
Display Materials
·
Furniture and Fixtures
·
Vehicles
·
Computer Software
|
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 |
Yes |
|
5) Type of Business |
Yes |
|
6) Line of Business |
Yes |
|
7) Promoter's background |
Yes |
|
8) No. of employees |
Yes |
|
9) Name of person contacted |
Yes |
|
10) Designation of contact person |
Yes |
|
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 |
-- |
|
15) Capital in the business |
Yes |
|
16) Details of sister concerns |
Yes |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
Yes |
|
20) Export / Import details (if
applicable) |
No |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter
involved in |
-- |
|
23) Banking Details |
Yes |
|
24) Banking facility details |
-- |
|
25) Conduct of the banking account |
-- |
|
26) Buyer visit details |
-- |
|
27) Financials, if provided |
Yes |
|
28) Incorporation details, if applicable |
Yes |
|
29) Last accounts filed at ROC |
Yes |
|
30) Major Shareholders, if available |
Yes |
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 Intl 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 companys 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.53.64 |
|
|
1 |
Rs.86.42 |
|
Euro |
1 |
Rs.69.28 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Report Prepared
by : |
PRL |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
-- |
|
--LIQUIDITY |
1~10 |
-- |
|
--LEVERAGE |
1~10 |
2 |
|
--RESERVES |
1~10 |
-- |
|
--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 |
|
15 |
This score serves as a reference to assess SCs 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.