MIRA INFORM REPORT

 

 

Report Date :

06.07.2013

 

IDENTIFICATION DETAILS

 

Name :

BMW INDIA PRIVATE LIMITED

 

 

Registered Office :

Tower B, 7th Floor Building No. 8, DLF Cyber City, Phase II, Gurgaon – 122002, Haryana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

26.08.1997

 

 

Com. Reg. No.:

55-037496

 

 

Capital Investment / Paid-up Capital :

Rs.1557.290 Millions

 

 

CIN No.:

[Company Identification No.]

U35991HR1997PTC037496

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELB10161E/  RTKB03796C

 

 

PAN No.:

[Permanent Account No.]

AABCB7140C/ AABCB7140C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Company is engaged in the manufacturing, trading and marketing of motor vehicles and related spare parts and accessories.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (63)

 

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  20201000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of ‘BMW Holdings BV, The Netherlands’. It is a well established and reputed company having a good track record. There appears some dip in the profits during 2012. However, financial performance of the company appears to be good. Fundamentally company seems to be strong. Trade relations are reported to be trustworthy. Business is active. Payments are reported to be regular and as per commitments.

 

 The company has a strong capital base and having strong promoter. The company can be considered good 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 :

Tower B, 7th Floor Building No. 8, DLF Cyber City, Phase II, Gurgaon – 122002, Haryana, India

Tel. No.:

91-124-4566600

Fax No.:

91-124-4566601

E-Mail :

payal.tuli@bmw.in

nitish.ralan@bmw.in

Website :

http://www.bmw.in

 

 

DIRECTORS

 

As on: 19.09.2012

 

Name :

Mr. Rodney Alan Woods

Designation :

Whole-time director

Address :

2, Ceder Avenue, DLF  Chattarpur Farms, Delhi – 110030, India

Date of Birth/Age :

21.03.1960

Date of Appointment :

05.08.2011

DIN No. :

02755735

 

 

Name :

Mr. Jurgen Eder

Designation :

Whole-time director

Address :

5/ 119B, Dr. Seshadri Avenue, Injambekkam ECR, Chennai – 600 041, Tamilnadu, India

Date of Birth/Age :

20.09.1971

Date of Appointment :

05.08.2011

DIN No. :

02839428

 

 

Name :

Mr. Andreas Thomas Schaaf

Designation :

Managing director

Address :

A-28, 3rd Floor, West End Colony, New Delhi – 110 021, India

Date of Birth/Age :

08.09.1970

Date of Appointment :

06.05.2010

DIN No. :

03065005

 

 

Name :

Mr. Hendrik Dietrich Eberhard Von Kuenheim

Designation :

Director

Address :

Dueppeler STR. 20A Munich D-81925, Germany

Date of Birth/Age :

24.05.1959

Date of Appointment :

22.08.2012

DIN No. :

05344974

 

 

KEY EXECUTIVES

 

Name :

Ms. Priyanka Tyagi

Designation :

Secretary

Address :

Flat No. G 2, Plot No. 182, Sector - 6, Vaishali, Ghaziabad – 201002, Uttar Pradesh, India

Date of Birth/Age :

30.06.1981

Date of Appointment :

01.05.2011

PAN No. :

AHLPT8056B

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 19.09.2012

 

Names of Shareholders

No. of Shares

BMW AG, Germany

3000

BMW Holding BV, Netherlands

155726000

 

 

                                                                                            TOTAL

155729000

 

As on: 19.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

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

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Company is engaged in the manufacturing, trading and marketing of motor vehicles and related spare parts and accessories.

 


PRODUCTION STATUS AS ON (31.03.2011)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Motor vehicles

Nos

**

10,100

5,754#

 

 

 

 

 

 

*As certified by the Management and relied upon by the auditors, being a technical matter.

 

** The Company’s products are exempt from licensing requirements under the New Industrial Policy.

 

# including 30 cars ([previous year 25 car) produced and capitalised for own use.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R and Associates

Chartered Accountants

Address :

Building No. 10, 8th Floor, Tower - B, DLF Cyber City, Phase - II, Gurgaon -122002, Haryana, India

Tel. No.:

91-124-2549191

Fax No.:

91-124-2549101

PAN No. :

AADFB6889R

 

 

Holding Company :

BMW Holdings B.V, Netherlands

 

 

Ultimate Holding Company:

BMW AG, Germany

 

 

Fellow Subsidiaries:

·         BMW Asia Technology Centre, Malaysia

·         BMW Malaysia SdnBhd, Malaysia

·         PT BMW Indonesia

·         BMW Manufacturing (TH.) Company Limited, Thailand

·         BMW ( South Africa) Pty Limited, South Africa

·         BMW M GMBH Munich

·         BMW Holding BV Netherlands

·         BMW Asia Pte Limited Singapore

·         BMW India Financials Services Private Limited, India

·         BMW AG Niederlassung, Munich

·         BMW ( UK ) Limited, England

·         BMW Group, Russia

·         BMW Korea Company Limited, Korea

·         BMW Foundation, Germany

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

160000000

Equity Shares

Rs.10/- each

Rs.1600.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

155729000

Equity Shares

Rs.10/- each

Rs.1557.290 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

 

1557.290

1557.290

(b) Reserves & Surplus

 

3493.063

2689.536

(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)

 

5050.353

4246.826

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

1018.012

316.900

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

5.684

3.012

(d) long-term provisions

 

208.734

198.839

Total Non-current Liabilities (3)

 

1232.430

518.750

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

6515.708

0.000

(b) Trade payables

 

6522.570

5314.999

(c) Other current liabilities

 

9828.987

3880.539

(d) Short-term provisions

 

147.270

349.072

Total Current Liabilities (4)

 

23014.535

9544.610

 

 

 

 

TOTAL

 

29297.318

14310.186

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

1898.578

1023.351

(ii) Intangible Assets

 

12.678

9.922

(iii) Capital work-in-progress

 

256.123

51.283

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

47.832

62.293

(d)  Long-term Loan and Advances

 

587.647

324.895

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

2802.858

1471.744

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

11117.832

3865.856

(c) Trade receivables

 

4750.812

4014.219

(d) Cash and cash equivalents

 

82.935

672.072

(e) Short-term loans and advances

 

944.855

796.117

(f) Other current assets

 

9598.026

3490.178

Total Current Assets

 

26494.460

12838.442

 

 

 

 

TOTAL

 

29297.318

14310.186

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

1557.290

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

1034.345

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

2591.635

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

1042.360

TOTAL BORROWING

 

 

1042.360

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

3633.995

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

949.343

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

17.154

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

2297.977

 

Sundry Debtors

 

 

1853.726

 

Cash & Bank Balances

 

 

185.774

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

3153.915

Total Current Assets

 

 

7491.392

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

1744.148

 

Other Current Liabilities

 

 

2159.840

 

Provisions

 

 

919.906

Total Current Liabilities

 

 

4823.894

Net Current Assets

 

 

2667.498

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

3633.995

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

23493.651

19672.580

12701.238

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

22215.395

16843.886

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

1278.256

2828.694

(Including Depreciation)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

176.639

152.532

12509.636

 

 

 

 

 

 

PROFIT BEFORE TAX

1101.617

2676.162

191.602

 

 

 

 

 

Less

TAX                                                                 

298.091

1020.971

82.407

 

 

 

 

 

 

PROFIT AFTER TAX

803.526

1655.191

109.195

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Reimbursement of expenses

120.852

101.068

116.785

 

 

Commission

12.350

5.296

9.415

 

TOTAL EARNINGS

133.202

106.364

126.200

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials and Consumables

17016.176

8449.314

3562.908

 

 

Traded Vehicles

2336.435

2625.740

2688.999

 

 

Spares Parts

902.096

671.973

359.206

 

 

Capital Goods

262.110

63.799

0.926

 

TOTAL IMPORTS

20516.817

11810.826

6612.039

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.16

10.63

0.70

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

3.42

8.41

0.86

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.88

19.29

2.27

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.63

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.49

0.07

0.40

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.34

1.55

 

 

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

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

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

 

 

Note: The registered office of the company has been shifted from Shivam House, 14 F, Connaught Place, New Delhi – 110 001, India to the present address w.e.f. 14.04.2007.

 

 

Unsecured Loan

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Long Term Borrowing

 

 

Other external commercial borrowings

1018.012

316.900

 

 

 

Short Term Borrowing

 

 

Term loan from bank

6515.708

0.000

 

 

 

                                Total

7533.720

316.900

 

 

COMPANY OVERVIEW:

 

Subject was incorporated on 26 August 1997 as a private limited company. The Company is a subsidiary of BMW Holdings B. V, Netherlands. The ultimate holding company is BMW AG, Germany. The Company is engaged in the manufacturing, trading and marketing of motor vehicles and related spare parts and accessories.

 

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2012

[Rs. in Millions]

31.03.2011

[Rs. in Millions]

Claims/ demands against the Company not acknowledged As debts for:

 

 

Customs Duty

92.435

92.435

Service tax

65.884

52.285

National Calamity Contingent Duty  

176.184

0.000

                                                                              Total

334.503

144.720

 

 


 

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 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.60.34

UK Pound

1

Rs.90.79

Euro

1

Rs.77.81

 

 

INFORMATION DETAILS

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

7

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

7

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

63

 

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

 

 

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.