|
Report Date : |
07.05.2013 |
IDENTIFICATION DETAILS
|
Name : |
LEONI CABLE SOLUTIONS (INDIA) PRIVATE LIMITED (w.e.f. 05.08.2008) |
|
|
|
|
Formerly Known
As : |
LEONI SPECIAL CABLES (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
A-405, Galleria, Hiranandani Gardens, Powai, Mumbai – 400076,
Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
20.01.2006 |
|
|
|
|
Com. Reg. No.: |
11-159376 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.26.728 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U31300MH2006PTC159376 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUML06223A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCL1870F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Supplier of Wires, Optical Fibers, Cables and Cable Systems. |
|
|
|
|
No. of Employees
: |
Information denied by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 33000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of ‘Leoni Kable Holding GmbH’. It is an
established company having moderate track. It has incurred heavy loss from its operations. There appears huge
accumulated losses recorded by the company. However, Trade relations are reported as fair. Business is active.
Payment terms are slow. The company can be considered for business dealings with great
caution. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
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 DENIED BY
|
Name : |
Ms. Alash Aranke |
|
Designation : |
Account Department |
|
Contact No.: |
91-20-40111074 |
|
Date : |
07.05.2013 |
LOCATIONS
|
Registered Office : |
A-405, Galleria, Hiranandani Gardens, Powai Mumbai – 400076,
Maharashtra, India |
|
Tel. No.: |
91-22-40056644/ 45 |
|
Fax No.: |
91-22-40056646 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
Pune, Maharashtra, India |
DIRECTORS
As on: 28.09.2012
|
Name : |
Mr. Christian Josef |
|
Designation : |
Additional Director |
|
Address : |
Ziegelhuttenweg 32, Neumarkt I D OPF, Germany |
|
Date of Birth/Age : |
20.06.1974 |
|
Date of Appointment : |
15.11.2011 |
|
DIN No.: |
05113320 |
|
|
|
|
Name : |
Mr. Ralph Schmidtkunz |
|
Designation : |
Additional Director |
|
Address : |
Sudetenstr .2B, Hilpolstein, Germany |
|
Date of Birth/Age : |
02.09.1975 |
|
Date of Appointment : |
15.11.2011 |
|
DIN No.: |
05113324 |
|
|
|
|
Name : |
Mr. Pushpendra Singh |
|
Designation : |
Managing Director |
|
Address : |
3a, Sorrento Enclave, No. 4 Sardar, Patel Road, Adyar, Chennai - 600020, Tamilnadu, India |
|
Date of Birth/Age : |
21.01.1958 |
|
Date of Appointment : |
04.12.2012 |
|
DIN No.: |
05251462 |
|
|
|
|
Name : |
Mr. Bruno Fankhauser |
|
Designation : |
Additional Director |
|
Address : |
Rebbergstrasse 65, Wollerau, 8832, Switzerland |
|
Date of Birth/Age : |
10.10.1971 |
|
Date of Appointment : |
21.05.2012 |
|
DIN No.: |
05265574 |
|
|
|
|
Name : |
Mr. Wolfgang Losch |
|
Designation : |
Additional Director |
|
Address : |
Forstackerweg 11 A, Belmbrach, Roth, Na, Germany |
|
Date of Birth/Age : |
31.05.1957 |
|
Date of Appointment : |
21.05.2012 |
|
DIN No.: |
05280717 |
KEY EXECUTIVES
|
Name : |
Ms. Alash Aranke |
|
Designation : |
Account Department |
|
|
|
|
Name : |
Mr. Sanjeev Maheshwari |
|
Designation : |
Chief Financial Officer |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 28.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
Leoni Special Cables GmbH, Germany |
|
10000 |
|
Leoni Kabel Holding GmbH, Germany |
|
2662800 |
|
|
|
|
|
Total |
|
2672800 |
Equity Share Break up (Percentage of Total Equity)
As on: 28.09.2012
|
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 : |
Supplier of Wires, Optical Fibers, Cables and Cable
Systems. |
GENERAL INFORMATION
|
No. of Employees : |
Information denied by the management. |
|
|
|
|
Bankers : |
Deutsche Bank, Fort, Mumbai – 400001, Maharashtra, India |
|
|
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
N L Pasad and Company Chartered Accountants |
|
Address : |
5/507 Rajgor Chambers, 99 Surat Street, Masjid Bunder, Mumbai – 400009, Maharashtra, India |
|
Tel. No.: |
91-22-23480181 |
|
Fax No.: |
91-22-23481716 |
|
E-Mail : |
|
|
PAN No.: |
AAFPP5302B |
|
|
|
|
Holding Company : |
Leoni Kabel Holding GmbH |
CAPITAL STRUCTURE
As on: 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
26000000 |
Equity Shares |
Rs.10/- each |
Rs.260.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2672800 |
Equity Shares |
Rs.10/- each |
Rs.26.728
Millions |
|
|
|
|
|
Note:
1. Disclosure in
respect of shareholders holding more than 5%
|
Name of the Shareholder |
As at 31st March 2012 |
|
|
|
No of shares |
% Holding |
|
Leoni Kabel Holding GmbH |
2662800 |
99.63 |
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 |
26.728 |
26.728 |
26.728 |
|
|
2] Share Application Money |
0.000 |
1.620 |
1.620 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
(18.419) |
(12.927) |
(10.468) |
|
|
NETWORTH |
8.309 |
15.421 |
17.880 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.008 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
8.317 |
15.421 |
17.880 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.407 |
0.105 |
0.115 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.005 |
0.005 |
0.003 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.081
|
0.000 |
0.000 |
|
|
Sundry Debtors |
0.116
|
0.170 |
0.379 |
|
|
Cash & Bank Balances |
11.553
|
16.795 |
5.135 |
|
|
Other Current Assets |
0.137
|
0.111 |
0.114 |
|
|
Loans & Advances |
0.751
|
0.436 |
14.936 |
|
Total
Current Assets |
12.638
|
17.512 |
20.564 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.191
|
0.086 |
0.000 |
|
|
Other Current Liabilities |
4.542
|
2.115 |
2.802 |
|
|
Provisions |
0.000
|
0.000 |
0.000 |
|
Total
Current Liabilities |
4.733
|
2.201 |
2.802 |
|
|
Net Current Assets |
7.905
|
15.311 |
17.762 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
8.317 |
15.421 |
17.880 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Gross Sales |
7.131 |
2.173 |
4.452 |
|
|
|
Other Income |
1.251 |
1.262 |
1.715 |
|
|
|
TOTAL |
8.382 |
3.435 |
6.167 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Administrative and Management
Expenses |
9.699 |
4.381 |
12.146 |
|
|
|
Cost of Sales |
4.090 |
1.483 |
2.495 |
|
|
|
TOTAL |
13.789 |
5.864 |
14.641 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
(5.407) |
(2.429) |
(8.474) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.076 |
0.031 |
0.037 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
(5.483) |
(2.460) |
(8.511) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
(0.009) |
0.002 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
(5.492) |
(2.458) |
(8.511) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(12.927) |
(10.469) |
(1.958) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
(18.419) |
(12.927) |
(10.469) |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(2.05) |
NA |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
(65.52) |
(71.56) |
(138.01) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
(76.89) |
(113.21) |
(191.17) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(42.03) |
(13.96) |
(41.16) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.66) |
((0.16) |
(0.48) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total /Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.67 |
7.96 |
7.34 |
LOCAL AGENCY FURTHER INFORMATION
Details of Sundry Creditors:
(Rs. In Millions)
|
Particulars |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
Sundry Creditors |
|
|
|
|
Trade Payables |
0.191
|
0.086 |
0.000 |
|
|
|
|
|
|
Total |
0.191
|
0.086 |
0.000 |
|
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 |
Yes |
|
24] |
Banking facility details |
No |
|
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 |
FUTURE OUTLOOK
The company is setting up a factory near Pune
for manufacture of cables. The prospects of the company in the near future are
good.
Note:
The Registered Office of the company has been shifted from Indo-German
Chamber Of commerce, Maker Tower 'E', 1st Floor, Cuffe Parade, Mumbai - 400005,
Maharashtra, India to the present address w.e.f. 15.05.2008
FIXED ASSETS:
TANGIBLE ASSETS
· Air Conditioner
· Coffee Maker
· Computer
· Fax Machine
· Furniture
· Laptop/ Printer
· Mobile Phones
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.53.95 |
|
|
1 |
Rs.84.03 |
|
Euro |
1 |
Rs.70.72 |
INFORMATION DETAILS
|
Information Gathered
by : |
PDT |
|
|
|
|
Report Prepared
by : |
VRN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
- |
|
--LIQUIDITY |
1~10 |
2 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
26 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.