MIRA INFORM REPORT

 

 

Report Date :

20.12.2013

 

IDENTIFICATION DETAILS

 

Name :

BEHR-HELLA THERMOCONTROL INDIA PRIVATE LIMITED

 

 

Registered Office :

Elpro Compound City S. No. 4270 Chinchwad Gaon, 0 Chinchwad Gaon, Pune - 411033, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

10.02.2006

 

 

Com. Reg. No.:

11-021988

 

 

Capital Investment / Paid-up Capital :

Rs.160.000 Millions

 

 

CIN No.:

[Company Identification No.]

U29299PN2006PTC021988

 

 

PAN No.:

[Permanent Account No.]

AACCB8750D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing and assembling of control equipments and units for air Conditioning and climate control systems used in automobiles and to provide technical engineering design and testing and accounting services.

 

 

No. of Employees :

Information declined by the management.

 

 

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 490000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management of the company has file its financial for the year 2013 with the government department but the same is not available with us.

 

There appear accumulated loss recorded by the company during 2012.

 

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

 

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

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. Vivek Jain

Designation :

Finance Controller

Contact No.:

91-20-66315400

Date :

19.12.2013

 

Name :

Mr. Narendra Dalmia

Designation :

Finance Department

Contact No.:

91-20-66315400

Date :

19.12.2013

 

 

LOCATIONS

 

Registered Office :

Elpro Compound City S. No. 4270 Chinchwad Gaon, 0 Chinchwad Gaon, Pune - 411033, Maharashtra, India

Tel. No.:

91-20- 66315403

Fax No.:

91-20- 66315450

E-Mail :

vivek.jain@bhtc.com

 

 

DIRECTORS

 

As on: 19.06.2013

 

Name :

Mr. Shrivardhan Vasant Gadgil

Designation :

Director

Address :

Suniti Swanand Society, Road No 1, Sahakar Nagar 2. Pune - 411009, Maharashtra, India

Date of Birth/Age :

22.08.1964

Date of Appointment :

21.11.2006

DIN No.:

01015842

 

 

Name :

Thomas Schulte

Designation :

Director

Address :

Normannenweg 79, Koerbecke, Germany 59519

Date of Birth/Age :

19.06.1968

Date of Appointment :

19.02.2009

DIN No.:

02558748

 

 

Name :

Andreas Stephan Teuner

Designation :

Director

Address :

Zwingenberger  Weg 35, Wulfrath, Germany 042489

Date of Birth/Age :

05.04.1964

Date of Appointment :

18.12.2012

DIN No.:

06417535

 

 

KEY EXECUTIVES

 

Name :

Mr. Vivek Swarupchand Jain

Designation :

Secretary

Address :

Flat No B 1003, Vatsalya Vihar, Aundh, Pune - 411007, Maharashtra, India

Date of Birth/Age :

10.04.1970

Date of Appointment :

20.04.2007

PAN No.:

ADIPJ9464E

 

 

Name :

Mr. Vivek Jain

Designation :

Finance Controller

 

 

Name :

Mr. Narendra Dalmia

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 19.06.2013

 

Names of Shareholders

 

No. of Shares

Behr-Hella Thermocontrol GMBH

 

15999999

Thomas Schulte

 

1

Total

 

16000000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 19.06.2013

 

Category

Percentage

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

99.99

Directors or relatives of Directors

0.01

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing and assembling of control equipments and units for air Conditioning and climate control systems used in automobiles and to provide technical engineering design and testing and accounting services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Not Available

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. R. Batliboi and Associates

Chartered Accountants

Address :

C-401, 4th floor, Panchshil Tech Park, Yerwada, Pune – 411006, Maharashtra, India

PAN No.:

AABFS3421N

 

 

Holding company :

Behr-Hella Thermocontrol GmbH, Germany

 

 

Joint venture :

·         Behr GmbH and Co. KG, Stuttgart, Germany

·         Hella KGaA Hueck and Co., Lippstadt, Germany

 

 

Fellow Subsidiary company :

·         Behr India Limited

CIN No.: U34300PN1997PLC107619

·         Behr-Hella Thermocontrol Inc., USA

·         Behr-Hella Thermocontrol (Shanghai) Co. Limited

·         Hella India Automotive Private Limited

CIN No.: U74899DL1980PTC011074

 

 

CAPITAL STRUCTURE

 

As on: 19.06.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

16000000

Equity Shares

Rs.10/- each

Rs.160.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

16000000

Equity Shares

Rs.10/- each

Rs.160.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

160.000

160.000

(b) Reserves & Surplus

 

(35.722)

(47.421)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

124.278

112.579

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

48.545

29.357

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

3.377

1.328

(d) long-term provisions

 

50.521

38.345

Total Non-current Liabilities (3)

 

102.443

69.030

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

33.712

34.101

(c) Other current liabilities

 

37.898

11.550

(d) Short-term provisions

 

14.648

9.458

Total Current Liabilities (4)

 

86.258

55.109

 

 

 

 

TOTAL

 

312.979

236.718

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

80.677

73.419

(ii) Intangible Assets

 

17.422

18.653

(iii) Capital work-in-progress

 

2.543

4.370

(iv) Intangible assets under development

 

40.918

15.931

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

19.487

23.795

(e) Other Non-current assets

 

1.047

1.131

Total Non-Current Assets

 

162.094

137.299

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

27.524

9.121

(c) Trade receivables

 

49.889

40.791

(d) Cash and cash equivalents

 

52.979

29.963

(e) Short-term loans and advances

 

20.003

19.099

(f) Other current assets

 

0.490

0.445

Total Current Assets

 

150.885

99.419

 

 

 

 

TOTAL

 

312.979

236.718


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

160.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

(67.999)

NETWORTH

 

 

92.001

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

71.334

TOTAL BORROWING

 

 

71.334

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

163.335

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

84.442

Capital work-in-progress

 

 

7.325

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

7.534

 

Sundry Debtors

 

 

54.702

 

Cash & Bank Balances

 

 

28.703

 

Other Current Assets

 

 

0.440

 

Loans & Advances

 

 

27.933

Total Current Assets

 

 

119.312

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

31.666

 

Other Current Liabilities

 

 

8.618

 

Provisions

 

 

7.460

Total Current Liabilities

 

 

47.744

Net Current Assets

 

 

71.568

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

163.335


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

258.740

236.130

236.440

 

 

Other Income

 

 

 

 

 

TOTAL                                    

258.740

236.130

236.440

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

244.370

213.100

198.630

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

244.370

213.100

198.630

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

14.370

23.030

37.810

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

2.670

2.090

1.850

 

 

 

 

 

 

PROFIT BEFORE TAX                           

11.700

20.940

35.960

 

 

 

 

 

Less

TAX                                                                 

0.000

0.360

0.000

 

 

 

 

 

 

PROFIT AFTER TAX                

11.700

20.580

35.960

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(47.420)

(68.000)

(103.960)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(35.720)

(47.420)

(68.000)

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.73

1.29

2.25

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.52

8.72

15.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.34

9.68

17.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.19

39.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.39

0.26

0.77

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.75

1.80

2.50

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG-TERM DEBT

(Rs. in Millions)

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

Current maturities of long-term debt

31.901

0.000

NA

 

 

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)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

No

24]

Banking facility details

Yes

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Term loans from others

48.545

29.357

Total

48.545

29.357

 

 

FINANCE

 

During the year, the Company received an aggregate amount of Euro 700,000 as foreign currency loan from Behr-Hella Thermocontrol GmbH (BHTC GmbH) to meet the funds requirement towards capital expenditures.

 

 

CORPORATE INFORMATION

 

The Company was incorporated on February 10, 2006 as wholly owned subsidiary of Behr-Hella Thermocontrol GmbH, Germany. The Company was formed for the purpose of manufacturing and assembling of control equipments and units for air Conditioning and climate control systems used in automobiles and to provide technical engineering design and testing and accounting services. The Company commenced its technical engineering design & testing and other services with effect from April 10, 2006 and manufacturing operations with effect from December 1, 2006. The accounting services to group company has commenced with effect from January 1, 2011.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY.

 

 

FIXED ASSETS:

 

·         Plant and machinery

·         Computers

·         Office equipment

·         Furniture and fixtures

·         Vehicle

 


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 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.62.38

UK Pound

1

Rs.102.15

Euro

1

Rs.85.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

NO

--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

 

--

 

 

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.