MIRA INFORM REPORT

 

 

Report Date :

03.06.2013

 

IDENTIFICATION DETAILS

 

Name :

FLINT GROUP INDIA PRIVATE LIMITED (w.e.f. 12.06.2006)

 

 

Formerly Known As :

INCOWAX PRIVATE LIMITED

 

 

Registered Office :

No. 47-D, Bommasandra Industrial Area, Bangalore – 560099, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

06.01.1989

 

 

Com. Reg. No.:

08-009759

 

 

Capital Investment / Paid-up Capital :

Rs. 24.300 Millions

 

 

CIN No.:

[Company Identification No.]

U02422KA1989PTC009759

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRI00223G

 

 

PAN No.:

[Permanent Account No.]

AAACI5639L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Printing Ink.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 3200000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Trade relations are fair. Business is active. Payment terms are usually correct.

 

The company can be considered 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 – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

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 :

No. 47-D, Bommasandra Industrial Area, Bangalore – 560099, Karnataka, India

Tel. No.:

91-80-27832420

Fax No.:

91-80-27832419

E-Mail :

m.rajnarayanan@ip.flintgrp.com

o.geetha@ip.flintgrp.com

j.sridhar@ip.flintgrp.com

nitin.rastogi@flintgrp.com

Website :

http://www.flintgrp.com

Area :

6000 Sq. ft.

Location :

Owned

 

 

Branches :

Located at:

·         Tamilnadu

·         Hyderabad

·         Kolkata

·         Navi Mumbai

·         Ghaziabad

·         Gujarat

 

 

DIRECTORS

 

As on: 30.09.2012

 

Name :

Mr. Lyle Macfarlane George

Designation :

Director

Address :

20, JLN 16/6, Seksyen 16, Jaya Selangor, Malaysia – 46430, India

Date of Birth/Age :

05.01.1948

Date of Appointment :

01.09.2008

DIN No.:

06393780

 

 

Name :

Mr. Stephen Andrew Brenton

Designation :

Director

Address :

32, Curlew Point, Patterson Lakes, Melbourne – 3197, Australia

Date of Birth/Age :

20.11.1951

Date of Appointment :

30.09.2009

DIN No.:

06393526

 

 

Name :

Roy Upal

Designation :

Director

Address :

H 52/ D, Saket, New Delhi – 110017, India

Date of Appointment :

30.09.2011

DIN No.:

05222906

 

 

Name :

Mr. Sridhar Janakiraman

Designation :

Alternate Director

Address :

B-7, 602, L and T Southcity, Arikere, Bangalore – 560076, Karnataka, India

Date of Birth/Age :

24.12.1964

Date of Appointment :

29.07.1996

DIN No.:

00382310

 

 

KEY EXECUTIVES

 

Name :

Mr. Sridhar Janakiraman

Designation :

Secretary

Address :

B-7, 602, L and T Southcity, Arikere, Bangalore – 560076, Karnataka, India

Date of Birth/Age :

24.12.1964

Date of Appointment :

29.07.1996

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2012

 

Names of Shareholders

 

No. of Shares

Flint Ink Mauritius Limited

 

2429990

Flint Ink Holdings Mauritius Limited 

 

10

 

 

 

Total

 

2430000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2012

 

Category

 

Percentage

 

 

 

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 and Trader of Printing Ink.

 

 

Products :

Product or services

ITC Code

Printing Inks

3214

Printing Inks

32149090

 

PRODUCTION STATUS (As on 31.03.2011)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Printing Inks

Kgs

-

8392400

10064628

Thinner

NA

-

--

94562

Varnishes

Kgs

-

150000

71323

Others

NA

-

--

31251

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Corporation Bank, 14-15 First Floor, National Plaza, R. C. Dutt Road, Alkapuri, Vadodara - 390007, Gujarat, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

‘Mittal Tower’, 10th Floor, ‘C’ Wing, 47/6, M G Road, Bangalore – 560 001, Karnataka, India

PAN No.:

AAEFP3641G

 

 

Fellow Subsidiaries :

·         Flint Ink Australia Pty Limited

·         Flint Ink (UK) Limited – Wolverhampton

·         Flint Ink (UK) Limited – Ruabon

·         Flint Ink Helmond BVHelmond Thailand

·         Flint Schimdt – Netherlands

·         Flint Schimdt – Wein

·         Flint Ink’s Gravenzande BV America Flint

·         Schimdt – Frankfurt

·         Flint Ink (Beijing) Printing Ink Company Limited – China

·         Flint Ink NZ Limited – Auckland

·         Flint Ink Corporation – USA

·         Arrow Head Trading

·         CRR Pigments

·         BASF Industries Private Limited

·         Flint Ink – Germany

·         Day International - UK

 

 

Holding Company :

·         Flint Ink Mauritius Limited

·         Flint Ink Corporation, USA

 

 

Ultimate Holding Company :

CVC Fund

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2430000

Equity Shares

Rs.10/- each

Rs. 24.300 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

24.300

24.300

24.300

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

783.609

713.141

600.988

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

807.909

737.441

625.288

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

168.999

0.000

3.497

TOTAL BORROWING

168.999

0.000

3.497

DEFERRED TAX LIABILITIES

8.282

15.973

13.139

 

 

 

 

TOTAL

985.190

753.414

641.924

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

207.172

207.384

160.304

Capital work-in-progress

136.729

27.617

30.055

 

 

 

 

INVESTMENT

0.070

0.070

0.080

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

267.926

254.843

171.378

 

Trade receivable

470.469

409.078

365.478

 

Cash & Bank Balances

120.969

33.564

121.361

 

Other Current Assets

0.004

0.004

0.004

 

Loans & Advances

209.899

104.578

67.308

Total Current Assets

1069.267

802.067

725.529

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

367.258

250.569

247.787

 

Other Current Liabilities

28.726

12.097

10.542

 

Provisions

32.064

21.058

15.715

Total Current Liabilities

428.048

283.724

274.044

Net Current Assets

641.219

518.343

451.485

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

985.190

753.414

641.924

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1933.000

1571.000

1457.000

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX                          

NA

167.490

156.330

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT AFTER TAX                            

NA

NA

NA

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

EOB value of Exports

--

140.739

152.952

 

 

Freight and Insurance

--

2.468

2.916

 

TOTAL EARNINGS

169.430

286.417

311.738

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

446.630

366.308

 

 

Capital Goods

NA

--

--

 

TOTAL IMPORTS

NA

446.630

366.308

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Return on Total Assets

(PBT/Total Assets}

(%)

NA

16.59

17.64

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.22

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.21

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.50

2.82

2.64

 

 

 

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

Yes

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 two 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

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2012

As on

31.03.2011

Borrowing from foreign company

168.999

0.000

 

 

 

Total

168.999

0.000

 

 

Bankers Charges Report as per Registry

 

Corporate identity number (CIN) or foreign company registration number of the company

U02422KA1989PTC009759

Name of the company

FLINT GROUP INDIA PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

No. 47 - D, Bommasandra Industrial Area, Bangalore – 560099, Karnataka, India

Email-id - j.sridhar@ip.flintgrp.com

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

80057141

Type of charge

Immovable property

Book debts

Movable property (not being pledge)

Others (Inventory Including Finished, Semi Finished and RM)

Particular of charge holder

Corporation Bank, 14-15 First Floor, National Plaza, R. C. Dutt Road, Alkapuri, Vadodara – 390007, Gujarat, India

Email-id - cb336@corpbank.co.in

Nature of instrument creating charge

Cash Credit (hyp of stock and book debts) of Rs.75.000 millions, bank guarantee financial of Rs.25.000 millions, Inland/ Import letter of credit renewal of Rs.50.000 millions

Date of instrument Creating the charge

28.03.2013

Amount secured by the charge

Rs. 150.000 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

As per sanction Letter

 

Terms of Repayment

As per sanction Letter

 

Margin

As per sanction Letter

 

Extent and Operation of the charge

As per sanction Letter

Short particulars of the property or asset(s) charged (including complete address and location of the property)

(i) Cash Credit :- First charge on Inventory cum book debts / current assets

 

(ii) Import/ Inland LC :- Extension of charge on inventory and receivables

 

(iii) Bank Guarantee :- Extension of charge on inventory and receivables

 

(iv) Collateral Security :- first charge on factory land situated at plot no. 47-D, Bommasandra Industrial Area, Bangalore- 560 009 measuring East to West 72.50 meters and North to South 48.60 Meters

 

(v) Collateral Security :- Total Measurement 3937 Sq Meters (Factory Land including Factory Building)

Date of instrument modifying the charge

26.12.2005

Particulars of the present modification

Cash credit enhanced up to Rs.75.000 millions and Bank Guarantee and Inland/ Import letter of Credit Rs.25.000 millions and Rs.50.000 respectively as it is hence total limit of Rs.150.000 millions.

 

 

PERFORMANCE REVIEW

 

The prices of raw materials had gone up during the period due to steady increase in the Prices of White and Crude based products like Oils and solvents which impacted the Margins despite price increases implemented for better realization. Their sales during the period had increased by 24% in their sale value, achieving sale of Rs. 1,933 Million as against sale of Rs. 1,571 Million in the last year.

 

The Company’s effort continued in reformulation of News inks, Raw material cost savings with Global procurement support, manufacturing optimization, and the increased level of standardization of inks. During the year The Company had the task of completing Project Arjun the new Modern Plant at Vadodara. This Resulted in Duplication of activities and also in additional expenditure due to some delays in Project implementation. With all these completed and the expansion in News facility also in line the Company expects to do better in coming years.

 

 

PROSPECTS FOR THE CURRENT YEAR

 

The packaging industry is continuing its growth rate exceeding 12 %. With more brands entering the packaged food and FMCG sectors and entry of International brands in FMCG markets, the demand for printing inks is expected to increase especially for the Company’s products.

 

With expansion by existing print houses to various towns the demand for News ink is also increasing. The print houses going in for High speed presses and good quality color print jobs that gives a improved print and they expect to improve their sales in this segment.

 

The Company is also focusing on providing the latest developments Aqueous and UV inks to their customers.

 

 

FIXED ASSETS

 

·         Leasehold Land

·         Freehold Land

·         Buildings

·         Plant and Machinery

·         Research and Development Equipment

·         Data Processing Machines

·         Office Equipment

·         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, 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. 56.50

UK Pound

1

Rs. 86.01

Euro

1

Rs. 73.68

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

45

 

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.