1. Summary Information

 

 

Country

India

Company Name

FUSION ELECTRONICS PRIVATE LIMITED

Principal Name 1

Mr. Sameer Mehan

Status

Good

Principal Name 2

Mr. Rajesh Ramchandani

 

 

Registration #

20-017082

Street Address

F-23-25, Sarojini Nagar, Industrial Area, Lucknow – 226008, Uttar Pradesh, India

Established Date

24.10.1994

SIC Code

--

Telephone#

91-522-6570686

Business Style 1

Manufacturer

Fax #

91-522-2436022

Business Style 2

Seller

Homepage

http://www.fepl.net

Product Name 1

Flexible Printed Circuit Boards

# of employees

Not Available

Product Name 2

--

Paid up capital

Rs. 9,900,000/-

Product Name 3

--

Shareholders

Directors or relatives of Directors - 100.00%

Banking

Punjab National Bank

Public Limited Corp.

No

Business Period

19 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

A (60)

Related Company

Relation

Country

Company Name

CEO

--

--

--

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

114,492,000

Current Liabilities

22,060,000

Inventories

29,418,000

Long-term Liabilities

0,000

Fixed Assets

89,168,000

Other Liabilities

2,446,000

Deferred Assets

0,000

Total Liabilities

24,506,000

Invest& other Assets

61,767,000

Retained Earnings

260,439,000

 

 

Net Worth

270,339,000

Total Assets

294,845,000

Total Liab. & Equity

294,845,000

 Total Assets

(Previous Year)

226,597,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

261,148,000

Net Profit

83,152,000

Sales(Previous yr)

248,304,000

Net Profit(Prev.yr)

77,412,000

 

MIRA INFORM REPORT

 

 

Report Date :

04.07.2013

 

IDENTIFICATION DETAILS

 

Name :

FUSION ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

F-23-25, Sarojini Nagar, Industrial Area, Lucknow – 226008, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

24.10.1994

 

 

Com. Reg. No.:

20-017082

 

 

Capital Investment / Paid-up Capital :

Rs. 9.900 Millions

 

 

CIN No.:

[Company Identification No.]

U28111UP1994PTC017082

 

 

IEC No.:

0600006239

 

 

PAN No.:

[Permanent Account No.]

AAACF3520B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Seller of Flexible Printed Circuit Boards.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (60)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 1080000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is well established company having a good track record. General financial position of the company appears to be strong. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered normal 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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 / Factory :

F-23-25, Sarojini Nagar, Industrial Area, Lucknow – 226008, Uttar Pradesh, India

Tel. No.:

91-522-6570686/ 2476013/ 4109613

Fax No.:

91-522-2436022/ 2476020

E-Mail :

carohitbhalla@gmail.com

rbhalla202@yahoo.co.in

info@fepl.net

Website :

http://www.fepl.net

 

 

Overseas  Office :

Located at

 

­      Russia

­      North America

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Rajesh Ramchandani

Designation :

Director

Address :

C-92, Nirala Nagar, Lucknow – 226020, Uttar Pradesh, India

Date of Birth/Age :

14.01.1962

Date of Appointment :

24.10.1994

DIN No.:

00724150

 

 

Name :

Mr. Sameer Mehan

Designation :

Director

Address :

1/22, Vishal Khand Gomti Nagar, Lucknow – 226010, Uttar Pradesh, India

Date of Birth/Age :

15.08.1950

Date of Appointment :

24.10.1994

DIN No.:

00724264

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

 

 

 

 

Rajesh Ramchandani

 

49500

Sameer Mehan

 

49500

 

 

 

Total

 

99000

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Seller of Flexible Printed Circuit Boards.

 

 

PRODUCTION STATUS (AS ON 31.03.2012)

 

Particulars

Actual Production

 

 

Printed Circuit Board

2013649

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

­      Aeon Engineering

­      Argus Business Machine Private Limited

­      Banyantec Pte Limited

­      Emco Press Master Private Limited

­      GTS Flexible Material Limited

­      India Steel Trading Company

­      Krempel GmbH

­      Pricol Travel Limited

­      R. Bhalla and Associates

­      TNT India Private Limited

­      Baba Steels

­      Cosmos Marine Machinery Company Limited

­      Orient Abrasives Limited

­      Scooters India Limited

 

 

Customers :

­      TNT India Private Limited

­      Jabil Circuit (Guangzhou) Limited

­      JNS Instruments Limited

­      Magneti Marelli Auto Ele (Gn) Company Limited

­      Magneti Marelli SPA Italy

­      Minda Stoneridge Instruments Limited

­      Prag Rubber Industries Private Limited

­      Pricol Limited

­      Pricol Pune Limited

­      TYCO Electronics Corporation (India) Private Limited

­      Visteon Thailand Limited

 

 

No. of Employees :

Not Available

 

 

Bankers :

­      Citi Bank

­      Induslnd Bank

­      Punjab National Bank

­      Small Industrial Development Bank of India, SIDBI Tower, 15 Ashok Marg, Lucknow - 226001, Uttar Pradesh, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R Bhalla and Associates

Chartered Accountants

Address :

202-03 Murli Bhawan, 10-A Ashok Marg, Lucknow226001, Uttar Pradesh, India

Income-tax PAN of auditor or auditor's firm :

AAOFR0661A

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

99,000

Equity Shares

Rs. 100/- each

Rs. 9.900 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

99,000

Equity Shares

Rs. 100/- each

Rs. 9.900 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

 

9.900

(b) Reserves & Surplus

 

 

260.439

(c) Money received against share warrants

 

 

0.000

 

 

 

 

(2) Share Application money pending allotment

 

 

0.000

Total Shareholders’ Funds (1) + (2)

 

 

270.339

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

0.000

(b) Deferred tax liabilities (Net)

 

 

0.000

(c) Other long term liabilities

 

 

0.000

(d) long-term provisions

 

 

0.000

Total Non-current Liabilities (3)

 

 

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

 

0.000

(b) Trade payables

 

 

13.924

(c) Other current liabilities

 

 

8.136

(d) Short-term provisions

 

 

2.446

Total Current Liabilities (4)

 

 

24.506

 

 

 

 

TOTAL

 

 

294.845

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

 

89.168

(ii) Intangible Assets

 

 

0.000

(iii) Capital work-in-progress

 

 

0.000

(iv) Intangible assets under development

 

 

0.000

(b) Non-current Investments

 

 

61.767

(c) Deferred tax assets (net)

 

 

0.000

(d)  Long-term Loan and Advances

 

 

1.548

(e) Other Non-current assets

 

 

0.112

Total Non-Current Assets

 

 

152.595

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

0.000

(b) Inventories

 

 

29.418

(c) Trade receivables

 

 

64.145

(d) Cash and cash equivalents

 

 

21.296

(e) Short-term loans and advances

 

 

27.391

(f) Other current assets

 

 

0.000

Total Current Assets

 

 

142.250

 

 

 

 

TOTAL

 

 

294.845

 

 

SOURCES OF FUNDS

 

 

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

9.900

9.900

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

204.915

151.492

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

214.815

161.392

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

7.922

2] Unsecured Loans

 

0.000

0.000

TOTAL BORROWING

 

0.000

7.922

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

214.815

169.314

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

65.116

63.188

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

22.144

2.013

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
18.853

17.267

 

Sundry Debtors

 
71.969

65.069

 

Cash & Bank Balances

 
30.980

22.623

 

Other Current Assets

 
1.682

0.126

 

Loans & Advances

 
15.811

23.068

Total Current Assets

 
139.295

128.153

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

 
10.016

22.722

 

Other Current Liabilities

 
1.766

1.369

 

Provisions

 
0.000

0.000

Total Current Liabilities

 
11.782

24.091

Net Current Assets

 
127.513

104.062

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.042

0.051

 

 

 

 

TOTAL

 

214.815

169.314

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Sales

 

248.304

269.340

 

 

Duty Draw Back

 

2.361

2.875

 

 

Exchange Rate Fluctuation

261.148

3.772

0.000

 

 

Other Income

5.556

0.562

0.206

 

 

TOTAL                                     (A)

266.704

254.999

272.421

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material Consumed

93.498

82.137

\72.241

 

 

Manufacturing and other Expenses

26.642

46.108

35.484

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(1.275)

0.000

0.000

 

 

Employee benefit expense

12.322

0.000

0.000

 

 

Preliminary expenses written off

0.000

0.008

0.008

 

 

TOTAL                                     (B)

131.187

128.253

107.733

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

135.517

126.746

164.688

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.000

0.446

2.578

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

135.517

126.300

162.110

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

12.086

10.382

9.182

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

123.431

115.918

152.928

 

 

 

 

 

Less

TAX                                                                  (I)

40.279

38.505

52.482

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

83.152

77.413

100.446

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

204.638

150.313

68.904

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Dividend

NA

19.800

15.840

 

 

Tax on Dividend

 

3.288

3.197

 

BALANCE CARRIED TO THE B/S

NA

204.638

150.313

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

200.824

200.491

230.685

 

 

 

 

 

 

Earnings Per Share (Rs.)

839.92

782

1015

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

31.18
30.36

36.87

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

47.26
46.68

56.78

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

52.96
56.71

79.92

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.47
0.54

0.95

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00
0.00

0.05

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

5.80
11.82

5.32

 

 

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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

Yes

24]

Banking facility details

Yes

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

 

 

FIXED ASSETS:

 

­      Computer System and Accessories

­      Factory Building Account

­      Furniture and Fixture

­      Lease Hold Land

­      Land at Bijnaur

­      Factory Building Revaluation A/c

­      Electrical Goods and Fitting

­      Office Equipment

­      Plant and Machinery

­      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 exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proeeding 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. 60.10

UK Pound

1

Rs. 91.07

Euro

1

Rs. 77.95

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

60

 

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.