MIRA INFORM REPORT

 

 

Report Date :

23.05.2014

 

IDENTIFICATION DETAILS

 

Name :

DECON INDIA PLASTICS PRIVATE LIMITED

 

 

Registered Office :

Gat No.357/92, Village Kharabwadi, Taluka Khed, Pune – 410501, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

11.03.2011

 

 

Com. Reg. No.:

11-140779

 

 

Capital Investment / Paid-up Capital :

Rs.12.896 Millions

 

 

CIN No.:

[Company Identification No.]

U51109PN2011FTC140779

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD18939E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Plastics and Plastic Related Products.

 

 

No. of Employees :

85 (Approximately)

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (11)

 

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 moderate track record.

 

There are accumulated losses recorded by the company which has eroded net worth of the company.

 

Business is active. Payment terms are slow.

 

The company can be considered for business dealing on a safe and secured trade terms and conditions.

 

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

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

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 :

Mr. Prashant Nerekar

Designation :

Finance Manager

Contact No.:

91-8888807745

Date :

22.05.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

Gat No.357/92, Village Kharabwadi, Taluka Khed, Pune – 410501, Maharashtra, India 

Tel. No.:

91-2135-618000

Mobile No.:

91-8888807745 (Mr. Prashant)

Fax No.:

91-2135-618002

E-Mail :

p.nerekar@decon-qs.com

mario.trabert@decon-qs.de

dr.ekenhorst@web.de

Website :

www.decon-qs.com

Area :

25000 Sq. mtr.

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Ashish CHintaman Nerlekar

Designation :

Director

Address :

J 11, Sankul Hirise, Near Deenanath Mageshkar Hospital Erandaawane, Pune – 411004, Maharashtra, India

Date of Birth/Age :

18.10.1969

Date of Appointment :

24.06.2011

DIN No.:

02615476

 

 

Name :

Dr. Mario Gryschek Trabert

Designation :

Director

Address :

Zur Roten Lowenmuhle 4,Thuringen, Muhlhausen 99974, Germany

Date of Birth/Age :

06.01.1965

Date of Appointment :

11.03.2011

DIN No.:

03442026

 

 

Name :

Dr. Derk Wilhelm Ekenhorst

Designation :

Director

Address :

Loeweweg 21, Osnabruck 49076, Germany

Date of Birth/Age :

23.01.1965

Date of Appointment :

11.03.2011

DIN No.:

03442042

 

 

KEY EXECUTIVES

 

Name :

Mr. Prashant Nerekar

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Decon Montage Gmbh, Germany

1283156

99.50

Dr. Derk Wilhelm Ekenhorst

3093

0.24

Dr. Mario Gryschek Trabert

3373

0.26

Total

1289622

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Bodies corporate

99.50

Directors or relatives of Directors

0.50

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Plastics and Plastic Related Products.

 

 

Exports :

 

Products :

·         Plastics

·         Plastics Products

Countries :

·         Spain

·         South Africa

·         Russia Plastics and Plastic

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Europe

·         China

·         Italy

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

85 (Approximately)

 

 

Bankers :

Bank of Maharashtra, Shivaji Nagar Branch, Shivajinagar, Pune – 411005, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Short Term Borrowings

 

 

Working Capital Loan

[Company has availed cash credit facility of Rs.41.000 Millions from Bank of Maharashtra.

Collateral Security: Stock, Book Debts, Plant and Machinery and Other Fixed Assets

Guarantee: Corporate Guarantee of M/s Decon Mortgage GmbH of SBLC of Euro 100000]

36.574

0.000

 

 

 

Total

36.574

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. K. Naredi and Company

Chartered Accountant

Address :

310 Gera Garden, Building No.1, 7A Koregaon Park Road, Near Station Mira’s College, Pune – 411001, Maharashtra, India

PAN No.:

AAFFS1613J

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1289622

Equity Shares

Rs.10/- each

Rs.12.896 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

12.896

12.896

(b) Reserves & Surplus

 

(31.352)

(5.177)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

(18.456)

7.719

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Unsecured borrowings

 

23.894

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.881

0.000

Total Non-current Liabilities (3)

 

24.775

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

36.574

0.000

(b) Trade payables

 

138.729

54.017

(c) Other current liabilities

 

38.683

11.480

(d) Short-term provisions

 

1.635

0.594

Total Current Liabilities (4)

 

215.621

66.091

 

 

 

 

TOTAL

 

221.940

73.810

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

72.257

15.606

(ii) Intangible Assets

 

0.064

0.033

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

13.355

2.298

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

10.910

4.508

Total Non-Current Assets

 

96.586

22.445

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

65.459

27.140

(c) Trade receivables

 

26.321

8.610

(d) Cash and cash equivalents

 

9.132

6.265

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

24.442

9.350

Total Current Assets

 

125.354

51.365

 

 

 

 

TOTAL

 

221.940

73.810

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

115.741

16.660

 

 

Other Income

 

0.160

0.000

 

 

TOTAL                                                 (A)

 

115.901

16.660

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

90.272

25.994

 

 

Other Manufacturing Expenses

 

8.397

0.601

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

 

(0.961)

(11.088)

 

 

Employee Benefits Expenses

 

15.670

2.035

 

 

Other Administrative and Selling Expenses

 

26.776

4.527

 

 

Other Expenses

 

2.457

0.416

 

 

Extra Ordinary Items

 

0.280

0.000

 

 

TOTAL                                                 (B)

 

142.891

22.485

 

 

 

 

 

Less

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

 

(26.990)

(5.825)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

2.234

0.230

 

 

 

 

 

 

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

 

(29.224)

(6.055)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

 

8.008

1.420

 

 

 

 

 

 

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

 

(37.232)

(7.475)

 

 

 

 

 

Less

TAX                                                                  (H)

 

(11.057)

(2.298)

 

 

 

 

 

 

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

 

(26.175)

(5.177)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

9.708

0.000

 

 

 

 

 

 

Earnings/(Loss) Per Share (Rs.)

 

(20.30)

(4.01)

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2013

31.03.2012

PAT / Total Income

(%)

 

(22.58)

(31.07)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

(32.17)

(44.87)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

(17.85)

(10.45)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

2.02

(0.97)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

(3.28)

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

0.58

0.78

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Share Capital

12.896

12.896

Reserves & Surplus

(5.177)

(31.352)

Net worth

7.719

(18.456)

 

 

 

long-term borrowings

0.000

23.894

Short term borrowings

0.000

36.574

Total borrowings

0.000

60.468

Debt/Equity ratio

0.000

(3.276)

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Sales

16.660

115.741

 

 

594.724

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Sales

16.660

115.741

Profit

(5.177)

(26.175)

 

(31.07%)

(22.62%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT IS 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

Yes

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 two years

Yes

12]

Profitability for last two 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

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

 

 

NOTE: Registered Office of the company has been shifted from Indo German Chamber of Commerce, Cuffe Parade, First Floor, Maker Tower E, Mumbai – 400 005, Maharashtra, India to the present address w.e.f. 26.08.2011. 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

External Commercial Borrowings [Foreign Currency Loan]

[Company has taken external Commercial borrowing of Euro 341004.69 during the year from its Holding Company. The Interest repayment for the said loan will be applicable from 01.04.2013]

23.894

0.000

 

 

 

Total

23.894

0.000

 

 

 

 

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10391921

27/11/2012

41,000,000.00

BANK OF MAHARASHTRA

364/365, "KASHINATH PRASAD", SHIVAJINAGAR BRANCH, SHIVAJINAGAR, PUNE, MAHARASHTRA - 411005, INDIA

B64120926

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Computer

·         Furniture and Fixture

·         Office Equipment

·         Electrical Installation

·         Plant and Machinery

·         Computer 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.58.57

UK Pound

1

Rs.98.88

Euro

1

Rs.80.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

1

OPERATING SCALE

1~10

1

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--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

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

 

11

 

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.