MIRA INFORM REPORT

 

 

Report Date :

27.11.2014

 

IDENTIFICATION DETAILS

 

Name :

ILLIES ENGINEERING (INDIA) PRIVATE LIMITED

 

 

Registered Office :

3rd Floor, Balmer Lawrie Building, Plot No. 5, J.N. Heredia Marg, Ballard Estate,

Mumbai – 400038, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

01.08.2006

 

 

Com. Reg. No.:

11-163450

 

 

Capital Investment / Paid-up Capital :

Rs. 31.249 Millions

 

 

CIN No.:

[Company Identification No.]

U29219MH2006FTC163450

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMI07274B

 

 

PAN No.:

[Permanent Account No.]

AABCI5410L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Plastic Packaging Machinery and Food Processing Machinery.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (13)

 

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.

 

As per ROC the date of balance sheet (i.e. financial filed) is shown as 31.12.2013 but the documents related to the financial for the year 2013 are not available from any sources.

 

As per available financials of December, 2012, the net worth of the company has been fully eroded.

 

However, business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings on a 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.

 

 

ECGC Country Risk Classification List – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 


 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

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 :

Ms. Delsi

Designation :

Amin and Account Executive

Contact No.:

91-22-22698150

Date :

24.11.2014

 

 

LOCATIONS

 

Registered Office :

3rd Floor, Balmer Lawrie Building, Plot No. 5, J.N. Heredia Marg, Ballard Estate,

Mumbai – 400038, Maharashtra, India

Tel. No. :

91-22-22698150/ 90

Fax No. :

91-22-22698161

E-Mail :

f.koenig@illies.com

mumbai@illies.com

Website :

www.illies.com 

 

 

Branch Offices :

Located at

 

·         Chennai

·         Delhi

 

 

DIRECTORS

 

As on 10.06.2013

 

Name :

Frank Koenig

Designation :

Managing Director

Address :

Alsterdorfer Strasse, 326, Hamburg, 22297

Date of Birth/Age :

21.12.1958

Qualification :

BBA

Date of Appointment :

01.08.2006

DIN No. :

01654952

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U29219MH2006FTC163450

LLLIES ENGINEERING (INDIA) PRIVATE LIMITED

Managing director

01-08-2006

01-08-2006

Active

NO

2

U99999MH1956NPL009708

THE INDO GERMAN CHAMBER OF COMMERCE

Managing director

26-09-2007

26-09-2007

Active

NO

 

 

Name :

Carl Michael Illies

Designation :

Director

Address :

Eichenallee 14, Schleswg-Holstein, Wohltorf, 21521

Date of Birth/Age :

18.06.1961

Date of Appointment :

29.09.2007

DIN No. :

02458471

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U29219MH2006FTC163450

lllies Engineering (India) Private Limited

Director

29-09-2007

04-08-2006

Active

NO

 

 

Name :

Frank Dr Oberndorff

Designation :

Director

Address :

Tornquist Strasse, 31, Hamburg, 20259

Date of Birth/Age :

17.09.1961

Date of Appointment :

01.08.2006

DIN No. :

02459038

 

 

KEY EXECUTIVES

 

Name :

Ms. Delsi

Designation :

Amin and Account Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 10.06.2013

 

Names of Equity Shareholders

 

No. of Shares

Illies East Asia Limited, Hong Kong

2891199

C.Illies and Company (Gmbh and Co.) KG, Germany

1

 

2891200

 

 

Names of Preference Shareholders

 

No. of Shares

Illies East Asia Limited, Hong Kong

21249

Total

21249

 

 

As on 10.06.2013

 

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 :

Trader of Plastic Packaging Machinery and Food Processing Machinery.

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

 

 

 

NOT DIVULGED

Name of the Person (with Designation):

Contact Number:

Since How Long Known:

Experience :

Maximum Limit Dealt:

 

·         Bharat Gas

·         Lawson Tours and Travels

·         Mutual Travels (India) Private Limited

·         T.P. Oswal and Associates

·         Samrat Stationery

·         AZZ Infraservices Limited

·         TNT India Private Limited

·         Times Enterprises

·         Frankfurt Trade Fairs

 

 

Customers :

Reference:

 

 

 

NOT DIVULGED

Name of the Person (with Designation):

Contact Number:

Since How Long Known:

Experience:

Maximum Limit Dealt:

 

Wholesalers, Retailers, End Users and OEMs

 

·         Illies Engineering (Taipei) Limited

·         JFE Shoji Steel India Private Limited

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Bank Name:

Deutsche Bank

Branch:

Fort, Mumbai, Maharashtra, India

Name of the Person (with Designation):

 

 

NOT DIVULGED

Contact Number:

Name of Account Holder:

Account Number:

Account Since (Date/ Year of A/c Opening):

Average Balance Maintained (Optional):

Credit Facilities Enjoyed (CC/OD/Term Loan):

Account Operation:

Remarks:

 

 

 

 

 

Auditors :

 

Name :

Kinjal H Shah and Company

Chartered Accountants

Address :

C-11/12, Commerce Centre, Tardeo Road, Mumbai – 400034, Maharashtra, India

Income-tax PAN of auditor or auditor's firm :

AAJPS9714Q

 

 

Holding Company :

Illies East Asia Limited

 

 

Ultimate Holding Company :

C. Illies and Co. (Gmbh and Co.) KG

 

 

Fellow Subsidiaries :

·         Illies Enginneering

·         Illies East Asia

 

 

CAPITAL STRUCTURE

 

As on 10.05.2014

 

Authorised Capital : Rs. 50.162 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 31.249 Millions

 

 

As on 10.06.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,891,200

Equity Shares

Rs.10/- each

Rs. 28.912 Millions

21,250

Preference Share

Rs. 1000/- each

Rs. 21.250 Millions

 

Total

 

Rs. 50.162 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,891,200

Equity Shares

Rs.10/- each

Rs. 28.912 Millions

21,249

Preference Share

Rs. 1000/- each

Rs. 21.249 Millions

 

 

 

 

 

Total

 

Rs. 50.161 Millions

 

 

As on 31.12.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

21,250

Preference Share

Rs. 1000/- each

Rs. 21.250 Millions

 

Total

 

Rs. 31.250 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

21,249

Preference Share

Rs. 1000/- each

Rs. 21.249 Millions

 

 

 

 

Total

 

Rs. 31.249 Millions

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.12.2012

31.12.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

31.249

10.000

(b) Reserves & Surplus

 

(329.905)

(263.085)

(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)

 

(298.656)

(253.085)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

286.897

244.349

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

2.710

0.000

Total Non-current Liabilities (3)

 

289.607

244.349

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

23.474

23.964

(c) Other current liabilities

 

19.290

24.124

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

42.764

48.088

 

 

 

 

TOTAL

 

33.715

39.352

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

6.635

6.544

(ii) Intangible Assets

 

0.154

0.016

(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)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

10.234

10.257

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

17.023

16.817

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

0.000

0.000

(c) Trade receivables

 

2.525

3.557

(d) Cash and cash equivalents

 

11.270

10.530

(e) Short-term loans and advances

 

1.570

6.992

(f) Other current assets

 

1.327

1.456

Total Current Assets

 

16.692

22.535

 

 

 

 

TOTAL

 

33.715

39.352

 

 

SOURCES OF FUNDS

 

 

 

31.12.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

10.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

(189.449)

NETWORTH

 

 

(179.449)

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

210.503

TOTAL BORROWING

 

 

210.503

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

31.054

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

4.658

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

20.234

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

9.268

 

Cash & Bank Balances

 

 

5.889

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

13.849

Total Current Assets

 

 

29.006

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

20.057

 

Other Current Liabilities

 

 

2.787

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

22.844

Net Current Assets

 

 

6.162

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

31.054

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2012

 

31.12.2011

31.12.2010

 

SALES

 

 

 

 

 

Income

33.724

12.980

21.206

 

 

Other Income

1.955

3.222

5.112

 

 

TOTAL                                     (A)

35.679

16.202

26.318

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

18.828

0.000

 

 

 

Employees benefits expense

25.784

20.322

 

 

 

Other expenses

56.093

47.804

 

 

 

Exceptional Items

0.000

20.233

 

 

 

TOTAL                                     (B)

100.705

88.359

53.067

 

 

 

 

 

 

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

(65.026)

(72.157)

(26.749)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.046

0.028

6.972

 

 

 

 

 

 

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

(65.072)

(72.185)

(33.721)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.747

1.452

2.431

 

 

 

 

 

 

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

(66.819)

(73.637)

(36.152)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

(0.017)

 

 

 

 

 

 

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

(66.819)

(73.637)

(36.135)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Commission Income

12.486

12.980

21.206

 

TOTAL EARNINGS

12.486

12.980

21.206

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(65.43)

(73.64)

(36.15)

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.12.2012

 

31.12.2011

31.12.2010

Net Profit Margin

(PAT/Sales)

(%)

(198.13)

(567.31)

(170.40)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

(192.82)

(555.91)

(126.14)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(198.19)

(187.12)

(107.39)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.29

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

(0.96)

(0.97)

(1.17)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.39

0.47

1.27

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

 

(Rs. In Millions)

(Rs. In Millions)

Share Capital

10.000

31.249

Reserves & Surplus

(263.085)

(329.905)

Net worth

(253.085)

(298.656)

 

 

 

long-term borrowings

244.349

286.897

Short term borrowings

0.000

0.000

Total borrowings

244.349

286.897

Debt/Equity ratio

(0.965)

(0.961)

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2010

31.12.2011

31.12.2012

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

21.206

12.980

33.724

 

 

(38.791)

159.815

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2010

31.12.2011

31.12.2012

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

21.206

12.980

33.724

Profit/ (Loss)

(36.135)

(73.637)

(66.819)

 

(170.40%)

(567.31%)

(198.13%)

 

 

 

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

Yes

18]

Major customers

Yes

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

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.12.2012

(Rs. In Millions)

31.12.2011

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Debentures

259.423

217.842

Subscription Money on FCD

27.474

28.507

Total

286.897

246.349

 

 

CHANGES ADDRESS

 

The registered office of the company has been shifted from Indo-German Chamber of Commerce, Maker Tower, 1st Floor, Mumbai – 400005, Maharashtra, India to the present address w.e.f. 15.05.2007.

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant and Equipment

·         Furniture and Fixture

·         Vehicle

·         Office Equipment

·         Computer (Hardware)

 


 

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.61.87

UK Pound

1

Rs.97.23

Euro

1

Rs.77.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

--

--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

 

13

 

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.