MIRA INFORM REPORT
|
Report Date : |
22.04.2013 |
IDENTIFICATION DETAILS
|
Name : |
NIVEA INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Hyde Park, 3rd Floor, Saki-Vihar Road, Andheri (East),
Mumbai-400072, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
26.05.2005 |
|
|
|
|
Com. Reg. No.: |
11-153536 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.1602.150
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24240MH2005FTC153536 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMN13137F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCN1990P |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
The Company Deals in Body Care, Bath Care and Other Cosmetic Products.
|
|
|
|
|
No. of Employees
: |
Information denied by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (30) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 760000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow But Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of Beiersdorf AG, Germany. It is an established company having a moderate track record. The company has recorded huge loss from its operations during 2012. The
financial situation of the company is under pressure due to huge accumulated
losses. However, trade relations are reported as fair. Business is active.
Payments terms are slow but correct. 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.
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.
INFORMATION DECLINED BY
|
Name : |
Mr. Mayur |
|
Designation : |
Accountant |
|
Contact No.: |
91-22-66459911 |
|
Date : |
16.04.2013 |
LOCATIONS
|
Registered Office : |
Hyde Park, 3rd Floor, Saki-Vihar Road, Andheri (East),
Mumbai-400072, Maharashtra, India |
|
Tel. No.: |
91-22-66459911/ 66459900 |
|
Fax No.: |
91-22-66459999 |
|
E-Mail : |
DIRECTORS
AS ON 28.09.2012
|
Name : |
Mr. Rakshit Ranvijay Hargave |
|
Designation : |
Managing Director |
|
Address : |
502, Arhrodite, Raheja Acropolis II, Near Telecom Factory, Off VN
Purav Marg, Deonar, Mumbai-400088, Maharashtra, India |
|
Date of Birth/Age : |
27.08.1969 |
|
Date of Appointment : |
01.02.2011 |
|
DIN No.: |
03406793 |
|
|
|
|
Name : |
Dr. Malanie Bruno Schrewe |
|
Designation : |
Director |
|
Address : |
Appener Weg 11, Hamburg-20251, |
|
Date of Birth/Age : |
11.09.1967 |
|
Date of Appointment : |
31.10.2006 |
|
DIN No.: |
01128592 |
|
|
|
|
Name : |
Mr. Stefan Norbert De Loecker |
|
Designation : |
Director |
|
Address : |
Meadows 5, Street 8, Villa 34, Dubai, United Arab Emirates-502350 |
|
Date of Birth/Age : |
06.06.1967 |
|
Date of Appointment : |
01.08.2012 |
|
DIN No.: |
06384264 |
KEY EXECUTIVES
|
Name : |
Mr. Yogesh Rameshkumar Shroff |
|
Designation : |
Secretary |
|
Address : |
A-701, Poonam Residency- I, Holy X Road Extension, I.C. Colony,
Borivali (West), Mumbai-400103, Maharashtra, India |
|
Date of Birth/Age : |
05.03.1975 |
|
Date of Appointment : |
27.03.2006 |
|
Pan No.: |
ABAPS8946E |
|
|
|
|
Name : |
Mr. Mayur |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 28.09.2012
|
Names of Shareholders |
No. of Shares |
|
Beiersdorf AG, |
158612850 |
|
Phanex Handelsgesellschaft mbH, Germany |
1602150 |
|
TOTAL
|
160215000 |
AS ON 08.10.2012
|
Names of Allottees |
No. of Shares |
|
Beiersdorf AG, |
39387150 |
|
Phanex Handelsgesellschaft mbH, Germany |
397850 |
|
TOTAL
|
39785000 |
AS ON 28.09.2012
|
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 Company Deals in Body Care, Bath Care and Other Cosmetic Products.
|
||||||
|
|
|
||||||
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
Information denied by the management. |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S V Ghatalia and Associates Chartered Accountant |
|
Address : |
Jalan Mill Compund, 95, Ganpatrao Kadam Marg, Lower Parel,
Mumbai-400013, Maharashtra, India |
|
PAN No.: |
AACFS6921Q |
|
|
|
|
Holding Company : |
|
|
|
|
|
Fellow Subsidiaries : |
|
CAPITAL STRUCTURE
AS ON 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
175000000 |
Equity Shares |
Rs.10/- each |
Rs. 1750.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
160215000 |
Equity Shares |
Rs.10/- each |
Rs. 1602.150
Millions |
|
|
|
|
|
AS ON 28.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
225000000 |
Equity Shares |
Rs.10/- each |
Rs. 2250.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000000 |
Equity Shares |
Rs.10/- each |
Rs. 2000.000
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
1602.150 |
1602.150 |
1602.150 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
(1410.750) |
(1228.050) |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
(1226.491) |
|
|
NETWORTH |
191.400 |
374.100 |
375.659 |
|
|
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 |
191.400 |
374.100 |
375.659 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
22.300 |
24.400 |
36.150 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
510.700
|
170.600
|
271.073
|
|
|
Sundry Debtors |
121.100
|
76.000
|
65.196
|
|
|
Cash & Bank Balances |
81.000
|
267.200
|
97.462
|
|
|
Other Current Assets |
0.300
|
0.200
|
5.233
|
|
|
Loans & Advances |
41.100
|
49.900
|
76.102
|
|
Total
Current Assets |
754.200
|
563.900 |
515.066 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
487.800
|
152.300
|
76.035
|
|
|
Other Current Liabilities |
34.700
|
27.500
|
95.663
|
|
|
Provisions |
62.600
|
34.400
|
3.859
|
|
Total
Current Liabilities |
585.100
|
214.200 |
175.557 |
|
|
Net Current Assets |
169.100
|
349.700
|
339.509
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
191.400 |
374.100 |
375.659 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
1034.060 |
|
|
|
Other Income |
|
|
14.941 |
|
|
|
TOTAL (A) |
1591.347 |
1054.289 |
1049.001 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Employee Costs |
132.209 |
106.961 |
92.624 |
|
|
|
Material Cost |
826.054 |
561.583 |
0.798 |
|
|
|
Other Operating Cost |
815.744 |
387.395 |
0.000 |
|
|
|
Purchase of Trading Goods |
0.000 |
0.000 |
535.112 |
|
|
|
Decrease in Inventories |
0.000 |
0.000 |
154.896 |
|
|
|
Administrative Expenses |
0.000 |
0.000 |
107.934 |
|
|
|
Selling and Distribution Expenses |
0.000 |
0.000 |
362.545 |
|
|
|
Impairment Provision |
0.000 |
0.000 |
13.326 |
|
|
|
TOTAL (B) |
1774.007 |
1055.939 |
1267.235 |
|
|
|
|
|
|
|
|
Less |
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
(182.660) |
(1.650) |
(218.234) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
NA |
NA |
0.202 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
(182.660) |
(1.650) |
(218.436) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
NA |
NA |
12.929 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
(182.660) |
(1.650) |
(231.365) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
(182.660) |
(1.650) |
(231.365) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(1228.141) |
(1226.491) |
(995.126) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
(1410.801) |
(1228.141) |
(1226.491) |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Finished Goods |
765.200 |
280.600 |
371.819 |
|
|
|
Capital Goods |
1.200 |
0.000 |
0.000 |
|
|
|
Others |
0.000 |
0.200 |
1.821 |
|
|
TOTAL IMPORTS |
766.400 |
280.800 |
373.640 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(1.14) |
(0.01) |
(1.64) |
|
%2022-Apr-2013_files/image001.gif){kind=small}
%2022-Apr-2013_files/image002.gif){kind=small}
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
(11.48)
|
(0.16) |
(22.05)
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
NA |
(22.37)
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(23.52)
|
(0.28) |
(41.97)
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.95)
|
0.00 |
(0.61)
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.00
|
0.00 |
0.00
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.29
|
2.63 |
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 |
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 |
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 |
Yes |
|
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 |
SUNDRY CREDITORS
DETAILS
(Rs.
In Millions)
|
Particulars |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
Sundry Creditors
|
487.800
|
152.300
|
76.035
|
|
|
|
|
|
|
TOTAL |
487.800
|
152.300
|
76.035
|
CORPORATE INFORMATION
Subject is
registered under the Companies Act, 1956 with effect from May 26, 2005. The commercial
operations started from January 1, 2006. It is a wholly owned subsidiary of
Beiersdorf AG, Germany. The Company deals in body care, bath care and other
cosmetic products.
FUTURE PROSPECTS
The Company is focused
on long term and sustainable growth. This stability is founded on the strength
of its brand, increasing the portfolio of products, expanding and strengthening
its distribution and sales network and by building and bonding a relationship
of trust and confidence with the consumers and business partners.
FIXED ASSETS
- Leasehold Improvements
- Plant and Machinery
- Computers
- Office Equipments
- Electrical Installations
- Furniture and Fixtures
- Vehicles
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 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. 54.02 |
|
|
1 |
Rs. 70.49 |
|
Euro |
1 |
Rs. 82.43 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Report Prepared
by : |
DPT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
-- |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
-- |
|
--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 |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.