MIRA INFORM REPORT

 

 

Report Date :

12.12.2014

 

IDENTIFICATION DETAILS

 

Name :

ELRINGKLINGER AUTOMOTIVE COMPONENTS (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Readymoney Mension, 43, Veer Nariman Road, Mumbai – 400001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

26.02.2007

 

 

Com. Reg. No.:

11-168152

 

 

Capital Investment / Paid-up Capital :

Rs.390.580 Millions

 

 

CIN No.:

[Company Identification No.]

U28999MH2007FTC168152

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME06917B

 

 

PAN No.:

[Permanent Account No.]

Not vailable

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Automotive Components.

 

 

No. of Employees :

60 (Approximately)

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Latest financials of 2011, 2012 and 2013 are not available from any sources.

 

Mr. Balwant Chauhan, Production Planning Manager provided general information and denied to provide financial information to us. 

 

As per available, there are accumulated losses recorded by the company.

 

However, trade relation reported to be fair. Business is active. Payment terms are reported to be unknown. 

 

The company can be considered for business dealing 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.

 

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 31-03-2014.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Balwant Chauhan

Designation :

Production Planning Manager

Contact No.:

91-9764007935

Date :

11.12.2014

 

 

LOCATIONS

 

Registered Office / Corporate Office:

Readymoney Mension, 43, Veer Nariman Road, Mumbai - 400001, Maharashtra, India

Tel No.:

Not Available

Mobile No.:

91-9764067935 [Mr. Jitendra]

Fax No.:

Not Available

E-Mail :

ajit.gokhale@elrignklinger.in

stefan.wolf@elringklinger.de

infor@elringkliner.de

vikas.deshpande@elringklinger.com

Website :

http://www.elringlinger.in

Location :

Rented

 

 

Factory :

Plat No. G 2, Ranjangaon, Industrial Area, Taluka Shirur, District Pune - 412220, Maharashtra, India

Tel. No.:

91-2138-671700

Fax No. :

91-2138-671701

Area :

6 Acres

Location :

Owned

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Stefan Franz Watterwalf

Designation :

Director

Address :

Bergster 61, D-70771, Leinfelden-Echterdingen, Germany

Date of Birth/Age :

12.09.1961

Date of Appointment :

26.02.2007

Din No.:

03500188

 

 

Name :

Mr. Theo Ernst Becker

Designation :

Director

Address :

Unitegrasse 20, Idstein-Walsdorf, Germany

Date of Birth/Age :

22.12.1959

Date of Appointment :

26.02.2007

Din No.:

03501028

 

 

Name :

Mr. Suresh Rasiklal Vasani

Designation :

Director

Address :

302, Rameshwar Neelkantha Valley, 7th Road, Rajawadi Ghatkopar, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

10.07.1961

Date of Appointment :

01.04.2007

Din No.:

00864154

 

 

Name :

Madhu Ranjan

Designation :

Director

Address :

A3 604, Bramha Sun City Co-Op Hsg Soc, Wadgaon Sheri, Pune - 411014, Maharashtra, India

Date of Birth/Age :

13.12.1955

Date of Appointment :

29.07.2013

Din No.:

06609342

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2013

 

Names of Shareholders

No. of Shares

Elringkliger AG, Germany

74999898

Theo Ernst Becker, Germany

1

 

74999899

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

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 :

Manufacturer, Exporter and Importer of Automotive Components.

 

 

Products :

ITC Code No.

Product Description

84099900

Cylinder Head Gasket

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Automotive Components

Countries :

  • Malaysia
  • Brazil
  • Thailand
  • America

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Germany

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Erlingklinger Marusan – Japan

 

 

Customers :

Skoda – Czech Republic

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

HSBC  Bank Limited, Pune, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Financial Institutions:

Volkswagen India Private Limited, E -1, Midc Industrial Area Phase Iii, Village Nigoje Mhalunge Kharabwadi Chakan Tal Khed, Pune - 410501, Maharashtra, India

 

 

Auditors :

 

Name :

BSR and Company

Chartered Accountants

Address :

703, 7th Floor, Godrej Castelmaine, Bundgarden Road, Pune - 411001, Maharashtra, India

PAN No.:

AAAFB9852F

 

 

Sister Concern :

  • Elring Klinger AG, Germany
  • Erlingklinger Marusan, Japan

 

 

CAPITAL STRUCTURE

 

AFTER 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

120000000

Equity Shares

Rs.10/- each

Rs.1200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

74999899

Equity Shares

Rs.10/- each

Rs. 749.999 Millions

 

 

 

 

 

 

AS ON 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

Rs.10/- each

Rs.600.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

39058014

Equity Shares

Rs.10/- each

Rs.390.580 Millions

 

 

 

 

 

Note:

 

Of the above:

 

39058014 Equity Shares of Rs.10/- each are held by ElringKlinger AG (“the Holding Company”) and the balance each are held by jointly by ElringKinsher AG and Mr. Theo Becher. Of the above 1950505 shares have been issued without consideration being received in cash. 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

390.580

390.580

200.000

2] Share Application Money

0.000

0.000

56.940

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(184.965)

(149.331)

(26.633)

NETWORTH

205.615

241.249

230.307

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

123.080

0.000

0.000

TOTAL BORROWING

123.080

0.000

0.000

DEFERRED TAX LIABILITIES

0.789

0.000

0.000

 

 

 

 

TOTAL

329.484

241.249

230.307

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

373.735

374.406

175.548

Capital work-in-progress

9.051

7.149

70.938

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

68.847

27.527

2.124

 

Sundry Debtors

18.366

2.137

0.412

 

Cash & Bank Balances

33.131

29.496

34.407

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

59.153

38.848

42.372

Total Current Assets

179.497

98.008

79.315

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

226.431

221.265

89.071

 

Other Current Liabilities

5.227

16.701

5.872

 

Provisions

1.141

0.348

0.551

Total Current Liabilities

232.799

238.314

95.494

Net Current Assets

(53.302)

(140.306)

(16.179)

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

329.484

241.249

230.307

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

151.619

27.674

0.350

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

128.437

102.219

26.710

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

128.437

102.219

26.710 [Including Financial Expenses and Depreciation]

 

 

 

 

 

Less

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

23.182

(74.545)

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.446

0.094

 

 

 

 

 

 

 

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

18.736

(74.639)

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

53.581

47.815

 

 

 

 

 

 

 

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

(34.845)

(122.454)

(26.360)

 

 

 

 

 

Less

TAX                                                                  (H)

0.789

0.243

0.273

 

 

 

 

 

 

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

(35.634)

(122.697)

(26.633)

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(0.89)

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

(23.50)

(443.35)

(7609.43)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(6.29)

(25.92)

(10.39)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.17)

(0.99)

(0.11)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.60

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.77

0.41

0.83

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2008

31.03.2009

31.03.2010

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

200.000

390.580

390.580

Reserves & Surplus

0.000

0.000

0.000

(Accumulated Losses)

-26.633

-149.331

-184.965

Net worth

173.367

241.249

205.615

 

 

 

 

Secured Loans

0.000

0.000

0.000

Unsecured Loans

0.000

0.000

123.080

Total borrowings

0.000

0.000

123.080

Debt/Equity ratio

0.000

0.000

0.599

 

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2008

31.03.2009

31.03.2010

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

0.350

27.674

151.619

 

 

7,806.857

447.875

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2008

31.03.2009

31.03.2010

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

0.350

27.674

151.619

Profit

-26.633

-122.697

-35.634

 

-7609.43%

-443.37%

-23.50%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

 

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

Yes

18]

Major customers

Yes

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

No

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

 

 

BACKGROUND:

 

Subject was incorporated on 26.02.2007. The company is a part of the Elringklinger AG Group and was established with the objective of setting up a green- field manufacturing facility in India for manufacturer of various type of gaskets for the automobile industry. The company manufacturing facility is located at Ranjangaon industrial Estate of Maharashtra industrial Development Corporation near Pune.

 

UNSECURED LOANS

(Rs. In Millions)

Particular

31.03.2010

31.03.2009

External Commercial borrowing from holding company

123.080

0.000

 

 

 

Total

123.080

0.000

 

Note:

 

Loan from holding company represent commercial borrowing (ECB) of Euro 2 Millions from ElringKlinger AG, the holding company. The loan will be repaid after three years from the date of drawn down (16 September 2009). Interest rate is 5.75% p.a. for the complete term of the loan. The interest is payable on or before 31st December each year.

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10195659

15/12/2009

900,000.00

VOLKSWAGEN INDIA PRIVATE LIMITED

E -1, MIDC INDUSTRIAL AREA PHASE III, VILLAGE NIGOJE MHALUNGE KHARABWADI CHAKAN TAL KHED, PUNE, MAH
ARASHTRA - 410501, INDIA

A76717651

 

 

FIXED ASSETS:

 

  • Plant and Machinery
  • Building
  • Electrical Installation
  • Computer
  • Office Equipments
  • Vehicles
  • Furniture and Fixtures

 

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.62.3

UK Pound

1

Rs.101.99

Euro

1

Rs.84.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

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

 

--

 

 

 

 

 

 

 

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.