1. Summary Information

Country

India

Company Name

COSMA INTERNATIONAL (INDIA) PRIVATE LIMITED

Principal Name 1

Mr. Douglas Richard Tatters

Status

Moderate

Principal Name 2

Mr. Eric Jon Wilds

Registration #

11 – 133906

Street Address

Plot #A-12, MIDC Talegaon, Navlakh Umbare, Maval District, Pune – 410 507, Maharashtra

Established Date

07.05.2009

SIC Code

--

Telephone#

91-2135-677405

Business Style 1

Manufacturer

Fax #

91-2135-677410

Business Style 2

--

Homepage

www.cosma.com

Product Name 1

Modular Bracket – IP Beam

# of employees

150 (Approximately)

Product Name 2

--

Paid up capital

Rs.1225,000,000/-

Product Name 3

--

Shareholders

Foreign holding – 100%

Banking

City Bank

Public Limited Corp.

NO

Business Period

4 Years

IPO

NO

International Ins.

-

Public Enterprise

NO

Rating

B (32)

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

1,541,924,000

Current Liabilities

1,302,163,000

Inventories

27,943,000

Long-term Liabilities

3,073,050,000

Fixed Assets

648,761,000

Other Liabilities

26,778,000

Deferred Assets

0,000

Total Liabilities

4,401,991,000

Invest& other Assets

2,764,017,000

Retained Earnings

(644,346,000)

 

 

Net Worth

580,654,000

Total Assets

4,982,645,000

Total Liab. & Equity

4,982,645,000

 Total Assets

(Previous Year)

277,158,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

245,840,000

Net Profit / (Loss)

(586,753,000)

Sales(Previous yr)

141,702,000

Net Profit / (Loss) (Prev.yr)

(16,099,000)


MIRA INFORM REPORT

 

 

Report Date :

04.05.2013

 

IDENTIFICATION DETAILS

 

Name :

COSMA INTERNATIONAL (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Plot #A-12, MIDC Talegaon, Navlakh Umbare, Maval District, Pune–410507, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

07.05.2009

 

 

Com. Reg. No.:

11-133906

 

 

Capital Investment / Paid-up Capital :

Rs. 1225.000 Millions

 

 

CIN No.:

[Company Identification No.]

U34200PN2009FTC133906

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEC07876B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Sheet Metal Parts for Passenger Cars.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 2300000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Magna Cyprus Holding Limited, Cyprus.

 

It is an established company having a moderate track record. The company has changes its date of filing annual return with the government department.

 

There appear huge accumulated losses recorded by the company. The external borrowings seem to be huge.

 

However, the capital base of the company is good. The company gets strong financial support from its holding company.

 

Trade relations are reported to be 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.

 

 

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/ Factory 1 :

Plot #A-12, MIDC Talegaon, Navlakh Umbare, Maval District, Pune–410507, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available 

E-Mail :

SChakraborty@cosma.com

ashind@cosma.com

Kishore.Kotagiri@vehmaintl.com

Website :

www.cosma.com

 

 

Factory 2 :

Satav Industrial Estate, Industrial Gala No. # 03, Gat # 376, Kharabwadi, Behind Racold, Chakan-Talegaon Road, Khed Taluka, Pune – 410 501, Maharashtra

Tel. No.:

91-2135-677420/ 677405/ 677440/ 677448/ 677409

Fax No.:

91-2135-677410

 

 

DIRECTORS

 

AS ON 30.06.2011

 

Name :

Mr. Douglas Richard Tatters

Designation :

Director

Address :

685, Kingsmere Ave, New Market, Canada, L3X1L5

Date of Birth/Age :

15.03.1961

Date of Appointment :

07.05.2009

DIN No.:

01384498

 

 

Name :

Mr. Eric Jon Wilds

Designation :

Director

Address :

22540, Arden Glen Ct., Novi, Michigan - 48374, USA

Date of Birth/Age :

04.03.1967

Date of Appointment :

07.05.2009

DIN No.:

02387126

 

 

Name :

Mr. Seetarama Swamy Kotagiri

Designation :

Director

Address :

45, Roundtree, Rochester Hills, MI 48307, Michigan, USA

Date of Birth/Age :

17.12.1968

Date of Appointment :

07.05.2009

DIN No.:

02393025

 

 

Name :

Mr. Prasad Vasudeva Rao

Designation :

Director

Address :

MP209, Suryodaya Apartments, Mangalya Swapnaloka, Varthur Hubli, Near Marathahalli Bridge, Bangalore – 560 037, Karnataka, India

Date of Birth/Age :

05.08.1965

Date of Appointment :

30.09.2010

DIN No.:

03259082

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.06.2011

 

Names of Shareholders

No. of Shares

Magna Cyprus Holding Limited, Cyprus

122500000

Magna Steyr Inc, Canada

1

TOTAL

122500001

 

AS ON 01.08.2011

 

Names of Allottees

No. of Shares

Magna Cyprus Holding Limited, Cyprus

60000000

TOTAL

60000000

 

 

AS ON 30.06.2011

 

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 :

Manufacturer of Sheet Metal Parts for Passenger Cars.

 

 

Products :

Product Description

 

Item Code No.

Modular Brackets – IP Beam

870790.00

 

 

PRODUCTION STATUS (AS ON 31.12.2010)

 

Particulars

Unit

Installed Capacity

Actual Production

Modular Bracket – IP Beam

Nos.

128350

30284

Door Beam

Nos.

NA

79064

 

NOTES

 

  1. Inter terms of Notification No. 477(E) dated July 25, 1991, issued by the Ministry of Industry, Department of Industrial Development, the Company’s products have been exempted from industrial licensing. Accordingly, disclosure requirements concerning licensed capacity are not applicable.

 

  1. The installed capacity is as certified by the management and relied on by auditors, without verification, this being a technical matter. Installed Capacity for Door Beam is not available with the management.

 

 

GENERAL INFORMATION

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Citi Bank, Pune Branch, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.V. Ghatalia and Associates

Chartered Accountants 

Address :

C-401, 4th Floor, Panchshil Tech Park, Yerwada (Near Don Bosco School), Pune – 411 006, Maharashtra, India

Tel. No.:

91-20-66036000

Fax No.:

91-20-66015900

PAN No.:

AACFS6921Q

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

122500000

Equity Shares

Rs.10/- each

Rs. 1225.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

122500000

Equity Shares

Rs.10/- each

Rs. 1225.000 Millions

 

 

 

 

 

 

AS ON 29.12.2012

 

Authorised Capital : Rs. 2050.000 Millions

 

 

Issued, Subscribed & Paid-up Capital : Rs. 2029.225 Millions

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.12.2010

31.12.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

1225.000

50.000

50.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(644.346)

(57.594)

(41.495)

NETWORTH

580.654

(7.594)

8.505

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

3073.050

45.000

0.000

TOTAL BORROWING

3073.050

45.000

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

3653.704

37.406

8.505

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

648.761

33.505

29.270

Capital work-in-progress

2764.017

12.444

4.787

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

27.943

13.268

0.041

 

Sundry Debtors

45.582

52.848

0.420

 

Cash & Bank Balances

816.747

42.024

26.079

 

Other Current Assets

0.000

0.000

0.350

 

Loans & Advances

679.595

123.069

48.218

Total Current Assets

1569.867

231.209

75.108

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1056.810

132.792

94.717

 

Other Current Liabilities

245.353

103.733

2.691

 

Provisions

26.778

3.227

3.252

Total Current Liabilities

1328.941

239.752

100.660

Net Current Assets

240.926

(8.543)

(25.552)

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

3653.704

37.406

8.505

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.12.2010

31.12.2009

 

 

SALES

 

 

 

 

 

Income

245.840

141.702

9.364

 

 

Other Income

NA

1.414

0.346

 

 

TOTAL                                     (A)

NA

143.116

9.710

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw material and Bought-out Components Consumed

NA

47.775

0.117

 

 

Cost of Tooling

 

51.930

34.792

 

 

Personnel Expenses

 

11.489

2.318

 

 

Operating and Other Expenses

 

40.844

11.432

 

 

(Increase) / Decrease in stock

 

(2.622)

0.000

 

 

TOTAL                                     (B)

NA

149.416

48.659

 

 

 

 

 

Less

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

NA

(6.300)

(38.949)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

NA

2.335

0.068

 

 

 

 

 

 

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

(568.791)

(8.635)

(39.017)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

17.962

7.464

(2.478)

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

(586.753)

(16.099)

(41.495)

 

 

 

 

 

Less

TAX                                                                  (I)

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-I)                   (J)

(586.753)

(16.099)

(41.495)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(57.594)

(41.495)

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(644.347)

(57.594)

(41.495)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

42.942

0.007

0.145

 

TOTAL EARNINGS

42.942

0.007

0.145

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

NA

0.005

0.005

 

 

Tooling Cost

NA

0.000

0.031

 

 

Prototype Material Purchased

NA

0.014

0.001

 

TOTAL IMPORTS

NA

0.019

0.037

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(4.79)

(3.22)

(8.30)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.12.2010

31.12.2009

PAT / Total Income

(%)

NA

(11.25)

(427.34)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(238.67)

(11.36)

(443.13)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(26.45)

(0.61)

(39.75)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.01

2.12

(4.88)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.29

(5.93)

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

0.96

0.75

 

 

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

Yes

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

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

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

 

FACILITIES

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.12.2010

Rupee term loans unsecured

 

 

Rupee term loans banks unsecured

747.000

45.000

Other external commercial borrowings unsecured

2326.050

0.000

 

 

 

TOTAL

3073.050

45.000

 

PERFORMANCE

 

This Financial Year being the third year of setting up, the turnover during the period was Rs. 245.840 Millions. The management of the Company has taken several steps, subsequent to the Balance Sheet date, to aggressively better the performance of the Company in coming years.

 

 

FIXED ASSETS

 

  • Plant and Machinery
  • Furniture and Fittings
  • Leasehold Improvements
  • Computers
  • Office and Other Equipments
  • Software

 

 

 

 


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. 53.95

UK Pound

1

Rs. 83.80

Euro

1

Rs. 70.49

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

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.