MIRA INFORM REPORT

 

 

 

 

Report Date :

08.10.2013

 

IDENTIFICATION DETAILS

 

Name :

VRV ASIA PACIFIC PRIVATE LIMITED (w.e.f. 26.05.2011)

 

 

Formerly Known As :

VRV INDIA CRYOGENIC EQUIPMENT PRIVATE LIMITED

 

 

Registered Office :

301, Akshaya Apartments, 8-3-841, Yellareddyguda, Hyderabad – 500073, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

02.08.2007

 

 

Com. Reg. No.:

01-054966

 

 

Capital Investment / Paid-up Capital :

Rs. 326.188 Millions

 

 

CIN No.:

[Company Identification No.]

U29200AP2007PTC054966

 

 

IEC No.:

0909001031

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDV06875B

 

 

PAN No.:

[Permanent Account No.]

AACCV7045F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of cryogenic equipment for storage of liquefied gases.

 

 

No. of Employees :

345 (Approximately) (In Office 70) (In Factory 275)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (15)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The networth of the company has been eroded due to continuous accumulated loss incurred from its operation. There are huge external borrowings recorded by the company.

 

However, the company has recorded a decent proifit during 2012.

 

Business is active. Payment are reported to be slow.

 

The company can be considered for business dealings on a safe and secured trade terms and condtions.

 

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

 

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Rajnikant Pandey

Designation :

Finance Manager

Contact No.:

91-8623-304852

 

 

LOCATIONS

 

Registered Office :

301, Akshaya Apartments, 8-3-841, Yellareddyguda, Hyderabad – 500073, Andhra Pradesh, India

Tel. No. :

91-8623-304650

Fax No. :

Not Available

E-Mail :

fabio.villa@vrv.it

rajnikant.pandey@vrv.com

Website :

www.vrv.com

Location :

Owned

 

 

Factory :

Sri City DTA, (near Tada) Siddam Agraharam Village, Varadaiahpalem Taluk, Chittoor – 517541, Andhra Pradesh, India

Tel. No. :

91-8623-304700 / 304852

Fax No. :

91-8623-304701

E-Mail :

infoasia@vrv.com

Area :

28 Acres

Location :

Leased

 

 

DIRECTORS

 

As on 30.06.2012

 

Name :

Federico Spada

Designation :

Director

Address :

Via Mangnolle 9, Pinnetina, Appiano, Gentile, Como, 22070, Italy

Date of Birth/Age :

25.06.1964

Date of Appointment :

02.08.2007

DIN No. :

01549957

 

 

Name :

Hussin Bin Mohd

Designation :

Director

Address :

2nd Floor, Door AH234, KBR Villa Apartments, 8th Main Road, Second Street, Anna Nagar Chennai – 600040, Tamilnadu, India 

Date of Birth/Age :

24.09.1958

Qualification :

BSc. Chemical Engineering University of Oklahoma, USA, 

Experience :

24 Years

Date of Appointment :

30.06.2011

DIN No. :

03325078

 

 

Name :

Alessandro Spada

Designation :

Director

Address :

Largo Esterie 1, Monza, Milan, 20052, Italy

Date of Birth/Age :

31.08.1965

Date of Appointment :

02.08.2007

DIN No. :

01549922

 

 

Name :

Fabio Luigi Villa

Designation :

Director

Address :

Via Burago 14 a, Virnercate, Italy 20059

Date of Birth/Age :

15.05.1970

Date of Appointment :

02.08.2007

DIN No. :                            

01549867

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajnikant Pandey

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.06.2012

 

Names of Shareholders

 

No. of Shares

VRV SPA,  Italy

 

32491000

VRV Services SRL, Italy

 

127800

 

 

 

‘Total

 

32618800

 

As on 30.06.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

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 cryogenic equipment for storage of liquefied gases.

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Saudi Arabia

·         Indonesia

·         Pakistan

 

 

Terms :

 

Selling :

L/C and Credit (30 days/ 60 days/ 90 days)

 

 

Purchasing :

L/C and Credit (30 days/ 60 days/ 90 days)

 

 

GENERAL INFORMATION

 

Customers :

End Users and Retailers

 

 

No. of Employees :

345 (Approximately) (In Office 70) (In Factory 275)

 

 

Bankers :

·         HDFC Bank Limited

·         HDFC Bank Limited, Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

·         Punjab National Bank, Andhra Pradesh, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

#8-2-293/82, A/1131A, Road No.36, Jubilee Hills, Hyderabad, Andhra Pradesh, India

PAN No. :

AAEFP5579P

 

 

Name :

Parmeshwara and Company

Chartered Accountants

Address :

Andhra Pradesh, India

 

 

Name :

Hari and Parameswaran

Chartered Accountants

Address :

Flat EG, Jains Eiffel Garden, New No. 169A9, Old No. 89 and 90, Arcot Road, Vadapalani, Chennai – 600026, Tamilnadu, India

Tel. No.:

91-44-23721902

E-mail:

vlparam@gmail.com

 

 

Holding Company :

VRV S.p.A, Italy

 

 

Fellow Subsidiary Company :

·         FEMA SRL, Italy

·         Cryo Diffusion S.A.S, Italy

·         VRV Services S.R.L., Italy

 

 

CAPITAL STRUCTURE

 

As on 31.12.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

35000000

Equity Shares

Rs.10/- each

Rs.350.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

32618800

Equity Shares

Rs.10/- each

Rs.326.188 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2012

31.12.2011

31.12.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

326.188

326.188

234.568

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(332.658)

(340.200)

(166.125)

NETWORTH

(6.470)

 (14.012)

68.443

LOAN FUNDS

 

 

 

1] Secured Loans

1024.091

953.480

172.154

2] Unsecured Loans

459.017

421.344

691.866

TOTAL BORROWING

1483.108

1374.824

864.020

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1476.638

1360.812

932.463

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

982.009

965.711

580.138

Capital work-in-progress

49.392

28.207

174.286

 

 

 

 

INVESTMENT

19.762

2.964

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

546.352
421.694

237.258

 

Sundry Debtors

193.726
217.097

42.074

 

Cash & Bank Balances

29.754
7.410

15.820

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

87.598
83.890

58.491

Total Current Assets

857.430
730.091

353.643

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

429.906
364.625

127.348

 

Other Current Liabilities

 
 

47.183

 

Provisions

2.049
1.536

1.073

Total Current Liabilities

431.955
366.161

175.604

Net Current Assets

425.475
363.930

178.039

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1476.638

1360.812

932.463

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2012

31.12.2011

31.12.2010

 

SALES

 

 

 

 

 

Income

733.307

497.929

139.764

 

 

Other Income

0.108

0.018

3.053

 

 

TOTAL                                     (A)

733.415

497.947

142.817

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods

334.484

413.286

 

 

Employee Cost

87.892

79.652

 

 

 

Other Expenses

125.416

87.944

 

 

 

TOTAL                                     (B)

547.792

580.882

290.746 (Including Financial  and depreciation expenses)

 

 

 

 

 

Less

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

185.623

(82.935)

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

68.593

65.538

 

 

 

 

 

 

 

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

117.030

(148.473)

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

41.288

25.602

 

 

 

 

 

 

 

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

75.742

(174.075)

(147.929)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

75.742

(174.075)

(147.929)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

351.684

196.958

NA

 

TOTAL EARNINGS

351.684

196.958

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

88.122

82.403

 

 

Spares

37.766

19.329

 

 

TOTAL IMPORTS

125.888

101.732

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.32

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2012

31.12.2011

31.12.2010

PAT / Total Income

(%)

10.33

(34.96)

(103.58)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

10.33

(34.96)

(105.84)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.12

(10.27)

(15.84)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(11.71)

12.42

(2.16)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

(229.23)

(98.12)

12.62

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.98

1.99

2.01

 

 

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

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

Yes

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10209865

09/03/2010

100,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI - 400013, MAHARASHTRA, INDIA

A82186354

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant Machinery

·         Office Equipments

·         Furniture Fixtures

·         Motor 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 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.61.78

UK Pound

1

Rs.99.06

Euro

1

Rs.83.84

 

 

INFORMATION DETAILS

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

1

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

1

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--CREDIT LINES

1~10

1

--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

 

15

 

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.