MIRA INFORM REPORT

 

 

Report Date :

26.06.2014

 

IDENTIFICATION DETAILS

 

Name :

DEUGRO PROJECTS (INDIA) PRIVATE LIMITED

 

 

Registered Office :

608-613, 6th Floor, A-Wing Shrikant Chambers, Sion Trombay Road, Chembur, Mumbai – 400071, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

25.07.2006

 

 

Com. Reg. No.:

11-163295

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U63011MH2006PTC163295

 

 

PAN No.:

[Permanent Account No.]

AACCD4204C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Freight Forwarding Services.

 

 

No. of Employees :

85 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There appears dip in profitability of the company during the financial year 2013.

 

However, general financial position of the company reported to be sound and healthy.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before. A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two. While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

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

 

Name :

Ms. Smita

Designation :

Accounts Executive

Contact No.:

91-22-61532100

Date :

23.06.2014

 

 

LOCATIONS

 

Registered Office :

608-613, 6th Floor, A-Wing Shrikant Chambers, Sion Trombay Road, Chembur, Mumbai – 400071, Maharashtra, India 

Tel. No.:

91-22-61532100

Fax No.:

91-22-61532106

E-Mail :

jose.varghese@deugro.com

Mumbai@deugro.com

Website :

www.deugro.com

Location :

Owned

 

 

Branches :

Located At :

  • Bangalore
  • Chennai
  • Delhi
  • Kochi
  • Mumbai
  • Pune

 

 

Overseas Office: 

Located at:

 

  • Australia
  • China
  • India
  • Japan
  • Indonesia
  • Korea
  • Malaysia
  • New Zealand
  • Pakistan
  • Singapore
  • Thailand

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Thomas Carl Press

Designation :

Director

Address :

Im Graefli 7, 8808, Pfaeffikon, Switzerland

Date of Birth/Age :

31.03.1969

Date of Appointment :

25.07.2006

DIN No. :

01295349

 

 

Name :

Mr. Salim Pallippuram Rajan

Designation :

Director

Address :

Pallipuram House 36/44 Chambal Lane Kaloor, Emakulam, Kerala – 682017, India

Date of Birth/Age :

11.08.1955

Date of Appointment :

01.12.2010

DIN No. :

01300076

 

 

Name :

Mr. Klaus Hugo Wilhelm Strahmann

Designation :

Director

Address :

Brandenburger Strasse 15L D – 61118, Bad Vilbel, Germany

Date of Birth/Age :

28.06.1966

Date of Appointment :

17.04.2012

DIN No. :

01331421

 

 

Name :

Mr. Mirko Menge

Designation :

Director

Address :

Eisenbahnatr 13, 63110 Rodgao Rodgav 6310

Date of Birth/Age :

10.06.1973

Date of Appointment :

17.04.2012

DIN No. :

05283854

 

 

KEY EXECUTIVES

 

Name :

Ms. Smita

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Thomas Carl Press

 

1

Deugro Freight Forwarding, India

 

249999

 

 

 

Total

 

250000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

100.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Freight Forwarding Services.

 

 

Terms :

 

Selling :

Credit

 

 

Purchasing :

Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

85 (Approximately)

 

 

Bankers :

HSBC Bank, Mumbai, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Other loans and advances

0.000

9.091

 

 

 

Total

0.000

9.091

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

J K Varghese and company

Chartered Accountants

Address :

102, Sai Deep, Opposite Vaishali Hotel, Chembur, Mumbai - 400071, Maharashtra, India

PAN No.:

AAAPV3658H

 

 

Parent Company :

Deugro, Germany

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

 

31.03.2012

 

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.500

2.500

2.500

(b) Reserves & Surplus

64.889

49.570

16.859

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

67.389

52.070

19.359

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

24.697

33.202

39.378

(b) Trade payables

79.270

128.959

94.250

(c) Other current liabilities

67.385

21.598

20.877

(d) Short-term provisions

0.147

0.139

0.110

Total Current Liabilities (4)

171.499

183.898

154.615

 

 

 

 

TOTAL

238.888

235.968

173.974

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.560

8.200

10.152

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

15.181

10.510

8.186

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

23.741

18.710

18.338

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

188.416

192.298

148.309

(d) Cash and cash equivalents

20.690

18.203

1.289

(e) Short-term loans and advances

5.795

6.428

5.628

(f) Other current assets

0.246

0.329

0.410

Total Current Assets

215.147

217.258

155.636

 

 

 

 

TOTAL

238.888

235.968

173.974

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1178.382

1421.236

658.828

 

 

Other Income

0.313

0.343

0.066

 

 

TOTAL                                    

1178.695

1421.579

658.894

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Freight and Forwarding Expenses

 

1374.549

572.777

 

 

Administrative and Other Expenses

 

 

75.083

 

 

TOTAL                                    

1155.404

(Including Financial and Depreciation)

1374.549

(Including Financial and Depreciation)

647.860

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

11.034

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

 

2.589

 

 

 

 

 

 

PROFIT BEFORE TAX

23.291

47.030

8.445

 

 

 

 

 

 

TAX                                                                 

7.585

14.320

2.800

 

 

 

 

 

 

PROFIT AFTER TAX

15.319

32.710

5.645

 

 

 

 

 

 

PREOPERATIVE EXPENSES WRITTEN OFF

NA

NA

0.077

 

 

 

 

 

 

SURPLUS CARRIED TO BALABCE SHEET

NA

NA

5.568

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

6.425

415.688

245.512

 

 

 

 

 

 

Earnings Per Share (Rs.)

61.28

130.84

22.58

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.30

2.30

0.86

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.98

3.31

1.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.75

19.93

4.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

0.90

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.37

0.64

2.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.25

1.18

1.01

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

2.500

2.500

2.500

Reserves & Surplus

16.859

49.570

64.889

Net worth

19.359

52.070

67.389

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

39.378

33.202

24.697

Total borrowings

39.378

33.202

24.697

Debt/Equity ratio

2.034

0.638

0.366

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

658.828

1421.236

1178.382

 

 

115.722

(17.088)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

658.828

1421.236

1178.382

Profit

5.645

32.710

15.319

 

0.86%

2.30%

1.30%

 

 

 

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)

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

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Other loans and advances

24.697

24.111

 

 

 

Total

24.697

24.111

 

NOTE:

The register office of the company has been shifted from 503/504, Sabari Samriddi, 5th Floor Sion Trombay Road, Maitri Park, Chembur, Mumbai – 400071, Maharashtra, India to the present address w.e.f. 26.07.2010.

 

FINANCIAL HIGHLIGHTS

 

The company earned total income from sales and service of Rs.1178.382 millions as against Rs.1421.236 millions earned during the previous year. The profit before tax stood at Rs.23.291 millions as against Rs.47.030 millions for the previous year. After providing for tax the net profit for the year is Rs.15.319 millions which are carried to Balance Sheet.

 

Note: No Charges Exist for Company

 

FIXED ASSETS:

 

  • Computer and Printer
  • Motor Car
  • Air Conditioner
  • Electrical Installation
  • EP ABX
  • Fax Machine
  • Office Equipments
  • Scanner, Router and Modem
  • Xerox Machine
  • Mobile Instruments
  • Furniture and Fixture

 

 


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. 60.28

UK Pound

1

Rs. 102.29

Euro

1

Rs. 82.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

3

--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

 

43

 

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.