|
Report Date : |
17.10.2014 |
IDENTIFICATION DETAILS
|
Name : |
PFANNENBERG ASIA PACIFIC PTE LTD |
|
|
|
|
Registered Office : |
61, TAI Seng Avenue, B1-01, Crescendas Print Media Hub, 534167 |
|
|
|
|
Country : |
Singapore |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
08.12.2001 |
|
|
|
|
Com. Reg. No.: |
200107883-G |
|
|
|
|
Legal Form : |
Private Limited |
|
|
|
|
Line of Business : |
Trading and Servicing of Cooling Systems Parts and
Components |
|
|
|
|
No. of Employees : |
4 |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
Payment Behaviour : |
Slow but correct |
|
Litigation : |
Clear |
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) |
|
Singapore |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
SINGAPORE - ECONOMIC OVERVIEW
Singapore has a highly
developed and successful free-market economy. It enjoys a remarkably open and corruption-free
environment, stable prices, and a per capita GDP higher than that of most
developed countries. The economy depends heavily on exports, particularly in
consumer electronics, information technology products, pharmaceuticals, and on
a growing financial services sector. The economy contracted 0.6% in 2009 as a
result of the global financial crisis, but rebounded 15.1% in 2010, on the
strength of renewed exports, before slowing to in 2011-13, largely a result of
soft demand for exports during the second European recession. Over the longer
term, the government hopes to establish a new growth path that focuses on
raising productivity. Singapore has attracted major investments in
pharmaceuticals and medical technology production and will continue efforts to
establish Singapore as Southeast Asia's financial and high-tech hub
|
Source
: CIA |
|
REGISTRATION NO. |
: |
200107883-G |
|
COMPANY NAME |
: |
PFANNENBERG ASIA PACIFIC PTE LTD |
|
FORMER NAME |
: |
N/A |
|
INCORPORATION DATE |
: |
08/12/2001 |
|
COMPANY STATUS |
: |
EXIST |
|
LEGAL FORM |
: |
PRIVATE LIMITED |
|
LISTED STATUS |
: |
NO |
|
REGISTERED ADDRESS |
: |
61, TAI SENG AVENUE, B1-01, CRESCENDAS PRINT MEDIA HUB,
534167, SINGAPORE. |
|
BUSINESS ADDRESS |
: |
61 TAI SENG AVENUE, #B1-01 UE PRINT MEDIA HUB, 534167,
SINGAPORE. |
|
TEL.NO. |
: |
65-62939040 |
|
FAX.NO. |
: |
65-62993184 |
|
CONTACT PERSON |
: |
ANDREAS OTTO PFANNENBERG ( DIRECTOR ) |
|
PRINCIPAL ACTIVITY |
: |
TRADING AND SERVICING OF COOLING SYSTEMS PARTS AND
COMPONENTS |
|
ISSUED AND PAID UP CAPITAL |
: |
100,000.00 ORDINARY SHARE, OF A VALUE OF SGD 100,000.00 |
|
SALES |
: |
SGD 9,928,837 [2013] |
|
NET WORTH |
: |
SGD 729,518 [2013] |
|
STAFF STRENGTH |
: |
4 [2014] |
|
LITIGATION |
: |
CLEAR |
|
FINANCIAL CONDITION |
: |
LIMITED |
|
PAYMENT |
: |
GOOD |
|
MANAGEMENT CAPABILITY |
: |
WEAK |
|
COMMERCIAL RISK |
: |
LOW |
|
CURRENCY EXPOSURE |
: |
MODERATE |
|
GENERAL REPUTATION |
: |
SATISFACTORY |
|
INDUSTRY OUTLOOK |
: |
AVERAGE GROWTH |
The Subject is a private limited company and is allowed to
have a minimum of one and a maximum of forty-nine shareholders. As a private limited
company, the Subject must have at least two directors. A private limited
company is a separate legal entity from its shareholders. As a separate legal
entity, the Subject is capable of owning assets, entering into contracts, sue
or be sued by other companies. The liabilities of the shareholders are to the
extent of the equity they have taken up and the creditors cannot claim on
shareholders' personal assets even if the Subject is insolvent. The Subject is
governed by the Companies Act and the company must file its annual returns,
together with its financial statements with the Registrar of Companies.
The Subject is principally engaged in the (as a / as an)
trading and servicing of cooling systems parts and components.
The immediate holding company of the Subject is PFANNENBERG
GROUP HOLDING GMBH, a company incorporated in GERMANY.
Share Capital History
|
Date |
Issue & Paid Up Capital |
|
16/10/2014 |
SGD 100,000.00 |
The major shareholder(s) of the Subject are shown as follows
:
|
Name |
Address |
IC/PP/Loc No |
Shareholding |
(%) |
|
PFANNENBERG GROUP HOLDING GMBH |
WERNER-WITT-STR. 1, HAMBURG, 21035, GERMANY. |
T05UF2718H |
100,000.00 |
100.00 |
|
--------------- |
------ |
|||
|
100,000.00 |
100.00 |
|||
|
============ |
===== |
+ Also Director
The Subject's interest in other companies
(Subsidiaries/Associates) are shown as follow :
|
Local No |
Country |
Company |
(%) |
As At |
|
CHINA |
PFANNENBERG (SUZHOU) PTE. LTD. |
100.00 |
31/12/2013 |
|
DIRECTOR 1
|
Name Of Subject |
: |
ANDREAS OTTO PFANNENBERG |
|
Address |
: |
WELLINGSBUETTLER WEG 47, HAMBURG, 22391, GERMANY. |
|
IC / PP No |
: |
1303273229 |
|
Nationality |
: |
GERMAN |
|
Date of Appointment |
: |
08/12/2001 |
DIRECTOR 2
|
Name Of Subject |
: |
PHILIP KOH KOK KHENG |
|
Address |
: |
47, JEDBURGH GARDENS, FRANKEL ESTATE, 457109, SINGAPORE. |
|
IC / PP No |
: |
S1175330B |
|
Nationality |
: |
SINGAPOREAN |
|
Date of Appointment |
: |
01/01/2010 |
|
1) |
Name of Subject |
: |
ANDREAS OTTO PFANNENBERG |
|
Position |
: |
DIRECTOR |
|
|
2) |
Name of Subject |
: |
EVAN |
|
Position |
: |
STAFF |
|
Auditor |
: |
C.S. CHOONG & CO. |
|
Auditor' Address |
: |
N/A |
|
1) |
Company Secretary |
: |
IAN NG FOOK YUN |
|
IC / PP No |
: |
S2565916C |
|
|
Address |
: |
151, CAVENAGH ROAD, 09-161, CAVENAGH COURT, 229628,
SINGAPORE. |
|
No Banker found in our databank.
No encumbrance was found in our databank at the time of investigation.
* A check has been conducted in our databank againt the Subject whether the
subject has been involved in any litigation.
No legal action was found in our databank.
No winding up petition was found in our databank.
|
SOURCES OF RAW MATERIALS: |
||
|
Local |
: |
N/A |
|
Overseas |
: |
N/A |
The Subject refused to disclose its suppliers.
The Subject refused to provide any name of trade/service supplier and we are
unable to conduct any trade enquiry. However, from financial historical data we
conclude that :
|
OVERALL PAYMENT HABIT |
||||||||||||||
|
Prompt 0-30 Days |
[ |
] |
Good 31-60 Days |
[ |
X |
] |
Average 61-90 Days |
[ |
] |
|||||
|
Fair 91-120 Days |
[ |
] |
Poor >120 Days |
[ |
] |
|||||||||
|
Local |
: |
YES |
|||
|
Domestic Markets |
: |
SINGAPORE |
|||
|
Overseas |
: |
YES |
|||
|
Export Market |
: |
WORLDWIDE |
|||
|
Credit Term |
: |
N/A |
|||
|
Payment Mode |
: |
CHEQUES |
|||
|
Goods Traded |
: |
COOLING SYSTEMS PARTS AND COMPONENTS |
|
|
Total Number of Employees: |
|||||||||
|
YEAR |
2014 |
||||||||
|
GROUP |
N/A |
||||||||
|
COMPANY |
4 |
||||||||
|
Branch |
: |
NO |
Other Information:
The Subject is principally engaged in the (as a / as an) trading and servicing
of cooling systems parts and components.
The Subject is engaged in the Design & Supply of cooling systems for
control panel, air/water heat exchangers and water chillers for industrial and
telecommunication applications, Visual and audible alarms for industrial, oil
and gas applications.
Latest fresh investigations carried out on the Subject
indicated that :
|
Telephone Number Provided By Client |
: |
N/A |
|
Current Telephone Number |
: |
65-62939040 |
|
Match |
: |
N/A |
|
Address Provided by Client |
: |
61 TAI SENG AVENUE, #B1-01 UE PRINT MEDIA HUB, 534167,
SINGAPORE |
|
Current Address |
: |
61 TAI SENG AVENUE, #B1-01 UE PRINT MEDIA HUB, 534167,
SINGAPORE. |
|
Match |
: |
YES |
Other Investigations
On 14th October 2014 we contacted one of the staff from the Subject and she
provided some information.
|
Profitability |
||||||
|
Turnover |
: |
Increased |
[ |
19.49% |
] |
|
|
Profit/(Loss) Before Tax |
: |
Decreased |
[ |
(49.08%) |
] |
|
|
Return on Shareholder Funds |
: |
Unfavourable |
[ |
(44.06%) |
] |
|
|
Return on Net Assets |
: |
Unfavourable |
[ |
(44.06%) |
] |
|
|
The higher turnover could be attributed to the favourable
market condition and the Subject could be gaining the market share
progressively.The Subject could be more efficient in controlling its operating
costs and had managed to reduce its losses during the year. The Subject's
unfavourable returns on shareholders' funds indicate the management's
inefficiency in utilising its assets to generate returns. |
||||||
|
Working Capital Control |
||||||
|
Stock Ratio |
: |
Unfavourable |
[ |
71 Days |
] |
|
|
Debtor Ratio |
: |
Unfavourable |
[ |
96 Days |
] |
|
|
Creditors Ratio |
: |
Favourable |
[ |
17 Days |
] |
|
|
The Subject could be incurring higher holding cost. As its
capital was tied up in stocks, it could face liquidity problems. The
Subject's debtors ratio was high. The Subject should tighten its credit
control and improve its collection period. The Subject had a favourable
creditors' ratio where the Subject could be taking advantage of the cash
discounts and also wanting to maintain goodwill with its creditors. |
||||||
|
Liquidity |
||||||
|
Liquid Ratio |
: |
Unfavourable |
[ |
0.73 Times |
] |
|
|
Current Ratio |
: |
Unfavourable |
[ |
1.08 Times |
] |
|
|
A low liquid ratio means that the Subject may be facing
working capital deficiency. If the Subject cannot obtain additional financing
or injection of fresh capital, it may face difficulties in meeting its short
term obligations. |
||||||
|
Solvency |
||||||
|
Interest Cover |
: |
Nil |
[ |
0.00 Times |
] |
|
|
Gearing Ratio |
: |
Favourable |
[ |
0.00 Times |
] |
|
|
The Subject's interest cover was nil as it did not pay any
interest during the year. The Subject had no gearing and hence it had
virtually no financial risk. The Subject was financed by its shareholders' funds
and internally generated fund. During the economic downturn, the Subject,
having a zero gearing, will be able to compete better than those which are
highly geared in the same industry. |
||||||
|
Overall Assessment : |
||||||
|
The higher turnover had helped to reduce the Subject's
losses. Due to its weak liquidity position, the Subject will be faced with
problems in meeting all its short term obligations if no short term loan is
obtained or additional capital injected into the Subject. The Subject did not
make any interest payment during the year. The Subject was dependent on its
shareholders' funds to finance its business needs. The Subject was a zero
gearing company, it was solely dependant on its shareholders to provide funds
to finance its business. The Subject has good chance of getting loans, if the
needs arises. |
||||||
|
Overall financial condition of the Subject : LIMITED |
||||||
|
Major Economic Indicators : |
2009 |
2010 |
2011 |
2012 |
2013 |
|
|
|||||
|
Population (Million) |
4.98 |
5.08 |
5.18 |
5.31 |
5.40 |
|
Gross Domestic Products ( % ) |
(0.8) |
14.5 |
4.9 |
1.3 |
3.7 |
|
Consumer Price Index |
0.6 |
2.8 |
5.2 |
4.6 |
2.4 |
|
Total Imports (Million) |
356,299.3 |
423,221.8 |
459,655.1 |
474,554.0 |
466,762.0 |
|
Total Exports (Million) |
391,118.1 |
478,840.7 |
514,741.2 |
510,329.0 |
513,391.0 |
|
|
|||||
|
Unemployment Rate (%) |
3.2 |
2.2 |
2.1 |
2.0 |
1.9 |
|
Tourist Arrival (Million) |
9.68 |
11.64 |
13.17 |
14.49 |
15.46 |
|
Hotel Occupancy Rate (%) |
75.8 |
85.6 |
86.5 |
86.4 |
86.3 |
|
Cellular Phone Subscriber (Million) |
1.37 |
1.43 |
1.50 |
1.52 |
1.97 |
|
|
|||||
|
Registration of New Companies (No.) |
26,414 |
29,798 |
32,317 |
31,892 |
37,288 |
|
Registration of New Companies (%) |
4.3 |
12.8 |
8.5 |
(1.3) |
9.8 |
|
Liquidation of Companies (No.) |
22,393 |
15,126 |
19,005 |
17,218 |
17,369 |
|
Liquidation of Companies (%) |
113.4 |
(32.5) |
25.6 |
9.4 |
(5.3) |
|
|
|||||
|
Registration of New Businesses (No.) |
26,876 |
23,978 |
23,494 |
24,788 |
22,893 |
|
Registration of New Businesses (%) |
8.15 |
(10.78) |
2.02 |
5.51 |
1.70 |
|
Liquidation of Businesses (No.) |
23,552 |
24,211 |
23,005 |
22,489 |
22,598 |
|
Liquidation of Businesses (%) |
11.4 |
2.8 |
(5) |
(2.2) |
0.5 |
|
|
|||||
|
Bankruptcy Orders (No.) |
2,058 |
1,537 |
1,527 |
1,748 |
1,992 |
|
Bankruptcy Orders (%) |
(11.5) |
(25.3) |
(0.7) |
14.5 |
14.0 |
|
Bankruptcy Discharges (No.) |
3,056 |
2,252 |
1,391 |
1,881 |
2,584 |
|
Bankruptcy Discharges (%) |
103.7 |
(26.3) |
(38.2) |
35.2 |
37.4 |
|
|
|||||
|
INDUSTRIES ( % of Growth ) : |
|||||
|
Agriculture |
|||||
|
Production of Principal Crops |
3.25 |
(0.48) |
4.25 |
3.64 |
- |
|
Fish Supply & Wholesale |
(1.93) |
(10.5) |
12.10 |
(0.5) |
- |
|
|
|||||
|
Manufacturing * |
71.5 |
92.8 |
100.0 |
100.3 |
102.0 |
|
Food, Beverages & Tobacco |
90.4 |
96.4 |
100.0 |
103.5 |
103.5 |
|
Textiles |
145.9 |
122.1 |
100.0 |
104.0 |
87.1 |
|
Wearing Apparel |
211.0 |
123.3 |
100.0 |
92.1 |
77.8 |
|
Leather Products & Footwear |
79.5 |
81.8 |
100.0 |
98.6 |
109.8 |
|
Wood & Wood Products |
101.4 |
104.0 |
100.0 |
95.5 |
107.4 |
|
Paper & Paper Products |
95.4 |
106.1 |
100.0 |
97.4 |
103.2 |
|
Printing & Media |
100.9 |
103.5 |
100.0 |
93.0 |
86.1 |
|
Crude Oil Refineries |
96.4 |
95.6 |
100.0 |
99.4 |
93.5 |
|
Chemical & Chemical Products |
80.3 |
97.6 |
100.0 |
100.5 |
104.1 |
|
Pharmaceutical Products |
49.1 |
75.3 |
100.0 |
109.7 |
107.2 |
|
Rubber & Plastic Products |
101.2 |
112.3 |
100.0 |
96.5 |
92.9 |
|
Non-metallic Mineral |
91.9 |
92.5 |
100.0 |
98.2 |
97.6 |
|
Basic Metals |
92.6 |
102.2 |
100.0 |
90.6 |
76.5 |
|
Fabricated Metal Products |
90.8 |
103.6 |
100.0 |
104.3 |
105.1 |
|
Machinery & Equipment |
57.3 |
78.5 |
100.0 |
112.9 |
114.5 |
|
Electrical Machinery |
86.8 |
124.1 |
100.0 |
99.3 |
108.5 |
|
Electronic Components |
85.2 |
113.6 |
100.0 |
90.6 |
94.3 |
|
Transport Equipment |
96.0 |
94.0 |
100.0 |
106.3 |
107.5 |
|
|
|||||
|
Construction |
(36.9) |
14.20 |
20.50 |
28.70 |
- |
|
Real Estate |
1.4 |
21.3 |
25.4 |
31.9 |
- |
|
|
|||||
|
Services |
|||||
|
Electricity, Gas & Water |
1.70 |
4.00 |
7.00 |
6.30 |
- |
|
Transport, Storage & Communication |
3.90 |
12.80 |
7.40 |
5.30 |
- |
|
Finance & Insurance |
(16.4) |
(0.4) |
8.90 |
0.50 |
- |
|
Government Services |
4.50 |
9.70 |
6.90 |
6.00 |
- |
|
Education Services |
0.10 |
(0.9) |
(1.4) |
0.30 |
- |
|
|
|||||
|
* Based on Index of Industrial Production (2011 = 100) |
|||||
|
(Source : Department of Statistics) |
|
INDUSTRY : |
TRADING |
|
The wholesale and retail trade sector contracted by 1.5%
in the fourth quarter of 2012, extending the 0.2% decline in the preceding quarter.
For the whole of 2012, the sector declined by 0.7%, reversing the 1.6% growth
in 2011. The sector was weighed down primarily by the wholesale trade
segment. In 2012, the wholesale trade segment contracted by 1.0%, a reversal
from the 1.4% growth in 2011. Growth of the retail trade segment also
moderated to 2.0%, from 3.2% in the year 2011. |
|
|
The domestic wholesale trade index grew by 1.2% in the
fourth quarter of 2012, an improvement from the 5.4% decline in the third
quarter. This was partly due to an increase in the sales of chemicals &
chemical products and ship chandlers & bunkering. For the full year of
2012, the domestic wholesale trade index contracted by 2.2%, extending the
1.7% decline in 2011. The foreign wholesale trade index grew by 8.6% in the
fourth quarter, an increase from the 6.6% growth in the third quarter. The
expansion was partly due to resilient sales of petroleum & petroleum
products. For the whole of 2012, the foreign wholesale trade index expanded
by 9.1%, faster than the 4.3% increase in 2011. |
|
|
In the fourth quarter of 2012, retail sales volume
declined by 2.0%, extending the 0.3% decline in the third quarter. Excluding
motor vehicles, retail sales volume grew by 0.4%, a slight moderation
compared to the 1.5% gain in the third quarter of 2012. The sales volume of
motor vehicles fell by 11% in the fourth quarter of 2012, after contracting
by 6.1% in the third quarter. The sales of several discretionary items also
declined in the fourth quarter. Besides, the sales of optical goods &
books in 2012 fell by 3.6%, while the sales of telecommunications apparatus
& computers declined by 1.4%. |
|
|
For 2012 as a whole, retail sales volume grew by 1.3%, compared
to the 2.0% expansion in 2011. Excluding motor vehicle sales, the increase in
retail sales volume also moderated from 5.4% in 2011 to 1.7% in 2012. Medical
goods & toiletries registered the largest increase (9.3%) in sales,
followed by telecommunications apparatus & computers (6.9%). By contrast,
the sales of watches & jewellery (-2.2%) and optical goods & books
(-3.6%) declined. |
|
|
OVERALL INDUSTRY OUTLOOK : AVERAGE GROWTH |
|
|
Incorporated in 2001, the
Subject is a Private Limited company, focusing on trading and servicing of
cooling systems parts and components. Having been in the industry for 13
years, the Subject has achieved a certain market share and has built up a
satisfactory reputation in the market. It should have received supports from
its regular customers. A paid up capital of the Subject is only SGD 100,000.
However, having strong support from its holding company has enabled the
Subject to remain competitive despite the challenging business environment. |
|
|
|
THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH
SINGAPORE FINANCIAL REPORTING STANDARDS. |
|
PFANNENBERG ASIA PACIFIC PTE LTD |
|
Financial Year End |
2013-12-31 |
2012-12-31 |
|
Months |
12 |
12 |
|
Consolidated Account |
GROUP |
GROUP |
|
Audited Account |
YES |
YES |
|
Unqualified Auditor's Report (Clean Opinion) |
YES |
YES |
|
Financial Type |
FULL |
FULL |
|
Currency |
SGD |
SGD |
|
TURNOVER |
9,928,837 |
8,309,554 |
|
Other Income |
53,924 |
72,275 |
|
---------------- |
---------------- |
|
|
Total Turnover |
9,982,761 |
8,381,829 |
|
Costs of Goods Sold |
(7,488,503) |
(6,746,855) |
|
---------------- |
---------------- |
|
|
Gross Profit |
2,494,258 |
1,634,974 |
|
---------------- |
---------------- |
|
|
PROFIT/(LOSS) FROM OPERATIONS |
(321,456) |
(631,291) |
|
---------------- |
---------------- |
|
|
PROFIT/(LOSS) BEFORE TAXATION |
(321,456) |
(631,291) |
|
---------------- |
---------------- |
|
|
PROFIT/(LOSS) AFTER TAXATION |
(321,456) |
(631,291) |
|
---------------- |
---------------- |
|
|
RETAINED PROFIT/(LOSS) BROUGHT FORWARD |
||
|
As previously reported |
824,502 |
1,455,793 |
|
---------------- |
---------------- |
|
|
As restated |
824,502 |
1,455,793 |
|
---------------- |
---------------- |
|
|
PROFIT AVAILABLE FOR APPROPRIATIONS |
503,046 |
824,502 |
|
---------------- |
---------------- |
|
|
RETAINED PROFIT/(LOSS) CARRIED FORWARD |
503,046 |
824,502 |
|
============= |
============= |
|
|
PFANNENBERG ASIA PACIFIC PTE LTD |
|
ASSETS EMPLOYED: |
||
|
FIXED ASSETS |
285,556 |
306,309 |
|
Computer software |
13,503 |
18,450 |
|
---------------- |
---------------- |
|
|
TOTAL INTANGIBLE ASSETS |
13,503 |
18,450 |
|
---------------- |
---------------- |
|
|
TOTAL LONG TERM ASSETS |
299,059 |
324,759 |
|
Stocks |
1,931,921 |
2,185,395 |
|
Trade debtors |
2,602,887 |
2,006,932 |
|
Other debtors, deposits & prepayments |
571,188 |
541,295 |
|
Amount due from holding company |
- |
25,117 |
|
Cash & bank balances |
853,862 |
766,360 |
|
---------------- |
---------------- |
|
|
TOTAL CURRENT ASSETS |
5,959,858 |
5,525,099 |
|
---------------- |
---------------- |
|
|
TOTAL ASSET |
6,258,917 |
5,849,858 |
|
============= |
============= |
|
|
CURRENT LIABILITIES |
||
|
Trade creditors |
339,964 |
303,858 |
|
Other creditors & accruals |
5,003,687 |
4,373,716 |
|
Amounts owing to holding company |
182,066 |
185,741 |
|
Provision for taxation |
3,682 |
3,682 |
|
---------------- |
---------------- |
|
|
TOTAL CURRENT LIABILITIES |
5,529,399 |
4,866,997 |
|
---------------- |
---------------- |
|
|
NET CURRENT ASSETS/(LIABILITIES) |
430,459 |
658,102 |
|
---------------- |
---------------- |
|
|
TOTAL NET ASSETS |
729,518 |
982,861 |
|
============= |
============= |
|
|
SHARE CAPITAL |
||
|
Ordinary share capital |
100,000 |
100,000 |
|
---------------- |
---------------- |
|
|
TOTAL SHARE CAPITAL |
100,000 |
100,000 |
|
Exchange equalisation/fluctuation reserve |
24,300 |
(43,813) |
|
Statutory reserve |
102,172 |
102,172 |
|
Retained profit/(loss) carried forward |
503,046 |
824,502 |
|
---------------- |
---------------- |
|
|
TOTAL RESERVES |
629,518 |
882,861 |
|
---------------- |
---------------- |
|
|
SHAREHOLDERS' FUNDS/EQUITY |
729,518 |
982,861 |
|
---------------- |
---------------- |
|
|
729,518 |
982,861 |
|
|
============= |
============= |
|
|
PFANNENBERG ASIA PACIFIC PTE LTD |
|
TYPES OF FUNDS |
||
|
Cash |
853,862 |
766,360 |
|
Net Liquid Funds |
853,862 |
766,360 |
|
Net Liquid Assets |
(1,501,462) |
(1,527,293) |
|
Net Current Assets/(Liabilities) |
430,459 |
658,102 |
|
Net Tangible Assets |
716,015 |
964,411 |
|
Net Monetary Assets |
(1,501,462) |
(1,527,293) |
|
BALANCE SHEET ITEMS |
||
|
Total Borrowings |
0 |
0 |
|
Total Liabilities |
5,529,399 |
4,866,997 |
|
Total Assets |
6,258,917 |
5,849,858 |
|
Net Assets |
729,518 |
982,861 |
|
Net Assets Backing |
729,518 |
982,861 |
|
Shareholders' Funds |
729,518 |
982,861 |
|
Total Share Capital |
100,000 |
100,000 |
|
Total Reserves |
629,518 |
882,861 |
|
LIQUIDITY (Times) |
||
|
Cash Ratio |
0.15 |
0.16 |
|
Liquid Ratio |
0.73 |
0.69 |
|
Current Ratio |
1.08 |
1.14 |
|
WORKING CAPITAL CONTROL (Days) |
||
|
Stock Ratio |
71 |
96 |
|
Debtors Ratio |
96 |
88 |
|
Creditors Ratio |
17 |
16 |
|
SOLVENCY RATIOS (Times) |
||
|
Gearing Ratio |
0.00 |
0.00 |
|
Liabilities Ratio |
7.58 |
4.95 |
|
Times Interest Earned Ratio |
0.00 |
0.00 |
|
Assets Backing Ratio |
7.16 |
9.64 |
|
PERFORMANCE RATIO (%) |
||
|
Operating Profit Margin |
(3.24) |
(7.60) |
|
Net Profit Margin |
(3.24) |
(7.60) |
|
Return On Net Assets |
(44.06) |
(64.23) |
|
Return On Capital Employed |
(43.26) |
(63.05) |
|
Return On Shareholders' Funds/Equity |
(44.06) |
(64.23) |
|
Dividend Pay Out Ratio (Times) |
0.00 |
0.00 |
|
NOTES TO ACCOUNTS |
||
|
Contingent Liabilities |
0 |
0 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.48 |
|
|
1 |
Rs.98.24 |
|
Euro |
1 |
Rs.78.66 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUM |
|
|
|
|
Report Prepared
by : |
PDT |
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 |
-- |
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.