MIRA INFORM REPORT

 

 

Report No. :

317637

Report Date :

24.04.2015

 

IDENTIFICATION DETAILS

 

Name :

GSE LINING TECHNOLOGY COMPANY LIMITED

 

 

Registered Office :

26th Floor, Rasa Tower, 555 Phaholyothin Road, Jatujak, Bangkok 10900

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

11.08.1999

 

 

Com. Reg. No.:

0105542058883

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturer, Distributor and Exporter of Geo-Membrane Lining Products.

 

 

No. of Employees :

200

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

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

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Thailand 

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

THAILAND - ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, generally pro-investment policies, and strong export industries, Thailand has had a strong economy due in part to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. Thailand attracts nearly 2.5 million migrant workers from neighboring countries. The Thai government in 2013 implemented a nation-wide 300 baht ($10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners. The Thai economy has weathered both internal and external economic shocks in recent years. The global economic recession severely cut Thailand's exports, with most sectors experiencing double-digit drops. In late 2011 Thailand's recovery was interrupted by historic flooding in the industrial areas in Bangkok and its five surrounding provinces, crippling the manufacturing sector. Government approved flood mitigation projects, worth $11.7 billion, were started in 2012 to prevent a repeat. Thai growth slowed in 2013 and has remained low since, as the country faced political uncertainty and a coup in May 2014. The interim government is implementing a special $11 billion short-term stimulus package and has approved a budget of more than $80 billion to aid an economic rebound.

 

Source : CIA

 

Company Name

 

GSE LINING TECHNOLOGY COMPANY LIMITED

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           26th  FLOOR,  RASA  TOWER, 

555  PHAHOLYOTHIN  ROAD,  JATUJAK,

                                                                        BANGKOK  10900,  THAILAND

TELEPHONE                                        :           [66]   2937-0091-5

FAX                                                      :           [66]   2937-0097

E-MAIL  ADDRESS                               :           boonchaid@gseworld.com

                                                                        jsteinke@gseworld.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                    :           1999

REGISTRATION  NO.                           :           0105542058883

TAX  ID  NO.                                         :           3021036911

CAPITAL REGISTERED                        :           BHT.   148,000,000

CAPITAL PAID-UP                                :           BHT.   148,000,000

SHAREHOLDER’S  PROPORTION        :           AMERICAN   :   100%

FISCAL YEAR CLOSING DATE             :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                         :           MR. DANIEL  CONRAD  STOREY,  AMERICAN

                                                                        MANAGING  DIRECTOR           

 

NO.  OF  STAFF                                   :           200

LINES  OF  BUSINESS                         :           GEO-MEMBRANE  LINING  PRODUCTS

                                                                        MANUFACTURER, DISTRIBUTOR  AND  EXPORTER

                                                                         

                                     

CORPORATE PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                         :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE              

 

 

HISTORY

 

The  subject  was  established  on  August  11, 1999  as  a  private  limited  company  under  the  registered  name  GSE  LINING  TECHNOLOGY  COMPANY  LIMITED  by  American  groups,  with  the  business  objective  to  manufacture   and  distribute  geo-membrane  lining  products  for  both  domestic  and  international  markets.  It  currently  employs  approximately   200  staff.

 

The  subject  is  a  wholly  owned  subsidiary  of  GSE  International  Inc.,  U.S.A.

 

It  also  achieved  the  ISO 9001:2000  and  ISO 14001  certification.

 

The subject’s  registered  address  is  26th Flr., Rasa  Tower,  555  Phaholyothin  Rd.,  Jatujak,  Bangkok  10900,  and  this  is  the  subject’s  current  operation  address.  

 

 

THE BOARD OF DIRECTORS

 

     Name

 

 

Nationality

Age

 

 

 

 

Mr. Daniel  Conrad  Storey

[x]

American

46

Mr. Jeffrey  David  Knight

[x]

American

53

Mr. Chusak  Funilkul

[-]

Thai

53

 

 

AUTHORIZED PERSON

 

1. One  of  the   mentioned  directors  [x]  can  sign  on  behalf  of  the  subject  with company’s  affixed.

2. In  case  to  contact  to  government  sector,  the  mentioned  director  [-]  can  sign  on behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr. Daniel  Conrad  Storey  is  the  Managing  Director.

He  is  American  nationality  with  the  age  of  46 years  old.

 

Mr. Chusak  Funilkul  is  the  General  Manager.

He  is  Thai  nationality  with  the  age  of  53 years  old.

 

Mr. Suwit  Jariyavattanavijit  is  the  Sales  Manager.

He  is  Thai  nationality.

 

Mr. Boonchai  Densakul  is  the  Domestic  Sales  Manager.

He  is  Thai  nationality.

 

 

BUSINESS OPERATIONS

 

The subject  is  engaged  in  manufacturing  and  distributing  of  High  Density  Polyethylene  Geo-Membrane Liners [HDPE], and Linear Low Density Polyethylene Geo-Membrane Liner [LLDPE] used in agriculture,  construction  of  dam,  irrigation,  wastewater  treatment  and  other  industries. 

 

 

PRODUCTION CAPACITY

 

Approximately 30,000  tons  per  annum.

 

 

BRAND NAME

 

“GSE”

 

 

PURCHASE

 

Most of  raw  materials  mainly  plastic  resins  are  purchased  from  local  suppliers,  the  remaining  is imported  from  U.S.A.,  Republic  of  China  and  Germany.

 

 

MAJOR SUPPLIERS

 

GSE  International  Inc.                          :  U.S.A.

GSE  Lining  Technology  Inc.                :  U.S.A.

 

 

PURCHASE

 

70%  of  the  products  is  sold  locally  to  manufacturers,  wholesalers  and  end-users.

 

 

EXPORT [COUNTRIES]

 

30% of  the  products  is  exported  to  Hong Kong,  Indonesia,  Philippines,  Japan,  Malaysia,  Myanmar,  Singapore,  Korea,  Australia,  Republic  of  China,  India,  Bangladesh,  Brunei,  Cambodia,  Pakistan,  Vietnam  and  Laos.

 

 

SUBSIDIARY AND AFFILIATED COMPANY

 

The  subject  is  not  found to  have  any  subsidiary  or  affiliated  company  here  in  Thailand.

 

 

LITIGATION

 

Bankruptcy and Receivership

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

There  are  no  legal  suits  filed  against  the  subject  according  the  past  two  years.

 

 

CREDIT  

 

Sales  are  by  cash  or  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

Imports  are  by  L/C  at  sight  or  T/T.

Exports  are  against  L/C  at  sight  or  T/T.

 

 

BANKING

 

Bangkok Bank Public Co., Ltd.

The Siam Commercial Bank Public Co., Ltd.

 

 

EMPLOMENT

 

The subject employs  approximately  200  office  staff  and  factory  workers.  

 

 

LOCATION DETAILS

 

The  premise  is  rented  for  administrative  office  at  the  heading  address.  Premise  is  located  in  commercial/residential   area.

 

Factory  and  warehouse  are  located  at  111/5  Moo  2,  Nikompattana,  Rayong  21180.

Tel.: [66]  38  897-142-3   Fax. :  [66]  38  636-638.

 

 

COMMENT

 

The  subject’s  business  has  shown  slowly  growth. Its growth  was  powered  by exports,  while  domestic   consumption  had  outstanding  decreased. Its business performance closely links  with  the  condition of  overall  economy,  which  is  expanding  slowly  this  year. 

 

 

FINANCIAL INFORMATION

 

The  capital  was  registered  at  Bht.  148,000,000  divided  into  1,480,000  shares  of  Bht. 100   each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  March  16,  2015]

 

       NAME

HOLDING

%

 

 

 

GSE  International  Inc.

Nationality:  American

Address     :  19103 Gundle  Rd.,  Houston,  Texas,  U.S.A.

1,479,997

100.00

Mr. Jeffrey  David  Knight

Nationality:  American

Address     :  10998  Lake  Forest  Drive,  Conroe,

                     Texas,  U.S.A.

             2

-

Mr. Chusak  Funilkul

Nationality:  Thai

Address     :  222/119  Soi  Sukhapiban  5  Soi  63, 

                     Or-ngern,  Saimai,  Bangkok

             1

-

 

Total Shareholders:  3

 

Share Structure [as  at  March  16,  2015]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

1

1

-

Foreign - American

2

1,479,999

100.00

 

Total

 

3

 

1,480,000

 

100.00

 

 

NAME OF AUDITOR & CERTIFIED PUBLIC ACCOUNTANT NO.:

 

Mr. Boonsri  Techavarutama       No.  3336

 

 

BALANCE SHEET [BAHT]

 

 

The  latest  financial  figures  published  for  December  31,  2013,  2012 & 2011  were:

           

ASSETS

                                                                                              

Current Assets

2013

2012

2011

 

 

 

 

Cash  and Cash Equivalents

114,205,363

231,980,904

66,682,872

Trade  Accounts  &  Other  Receivable

436,114,348

849,748,458

427,997,884

Trade  Accounts  &  Other  Receivable 

  -  Person & Related  Company

 

420,632,485

 

142,603,503

 

244,513,244

Inventories  

498,063,846

289,688,453

235,097,651

 

 

 

 

Total  Current  Assets                

1,469,016,042

1,514,021,318

974,291,651

 

Fixed Assets                  

 

448,373,399

 

387,209,576

 

294,752,809

Other  Non-current  Assets                    

2,650,503

2,650,503

3,979,747

 

Total  Assets                 

 

1,920,039,944

 

1,903,881,397

 

1,273,024,207

 

 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2013

2012

2011

 

 

 

 

Trade  Accounts  & Other  Payable 

240,303,764

358,859,303

275,963,399

Trade  Accounts  &  Other  Payable

  -  Person &  Related  Company 

 

82,580,897

 

487,320,849

 

189,854,664

Current Portion of  Long-term Loan from

  Financial Institution

 

489,273,109

 

-

 

33,379,885

Accrued Income Tax

310,763

36,147,893

-

 

 

 

 

Total Current Liabilities

812,468,533

882,328,045

499,197,948

 

Long-term Loan from Financial Institution

 

-

 

-

 

1,280,000

 

 

 

 

Total Liabilities

812,468,533

882,328,045

500,477,948

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 Share  capital : Baht  100  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  1,480,000  shares

 

 

148,000,000

 

 

148,000,000

 

 

148,000,000

 

 

 

 

Capital  Paid                     

148,000,000

148,000,000

148,000,000

Retained  Earning

  Appropriated  for  Statutory  Reserve         

 

10,730,000

 

10,730,000

 

10,730,000

  Unappropriated

948,841,411

862,823,352

613,816,259

 

Total  Shareholders' Equity

 

1,107,571,411

 

1,021,553,352

 

772,546,259

 

Total  Liabilities  &  Shareholders' 

  Equity

 

 

1,920,039,944

 

 

1,903,881,397

 

 

1,273,024,207

 

PROFIT & LOSS ACCOUNT

 

Revenue

2013

2012

2011

 

 

 

 

Sales                                         

2,701,334,072

3,445,788,750

2,790,376,870

Other  Income                

10,308,692

13,520,147

33,148,191

 

Total  Revenues           

 

2,711,642,764

 

3,459,308,897

 

2,823,525,061

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold                            

2,140,478,845

2,585,315,731

2,247,022,442

Selling  Expenses

353,755,572

433,080,928

315,432,765

Administrative  Expenses

87,032,079

114,379,666

27,459,848

 

Total Expenses             

 

2,581,266,496

 

3,132,776,325

 

2,589,915,055

 

 

 

 

Profit / [Loss]  before  Financial  Cost  & 

  Income  Tax

 

130,376,268

 

326,532,572

 

233,610,006

Financial  Cost  

[11,195,631]

[3,369,733]

[5,817,473]

 

 

 

 

Profit / [Loss]  before  Income Tax

119,180,637

323,162,839

227,792,533

Income  Tax

[33,162,578]

[74,155,746]

[40,000,000]

 

 

 

 

Net  Profit / [Loss]

86,018,059

249,007,093

187,792,533

 

 

FINANCIAL ANALYSIS

 

ITEM

UNIT

2013

2012

2011

 

 

 

  

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.81

1.72

1.95

QUICK RATIO

TIMES

1.20

1.39

1.48

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

6.02

8.90

9.47

TOTAL ASSETS TURNOVER

TIMES

1.41

1.81

2.19

INVENTORY CONVERSION PERIOD

DAYS

84.93

40.90

38.19

INVENTORY TURNOVER

TIMES

4.30

8.92

9.56

RECEIVABLES CONVERSION PERIOD

DAYS

58.93

90.01

55.98

RECEIVABLES TURNOVER

TIMES

6.19

4.06

6.52

PAYABLES CONVERSION PERIOD

DAYS

40.98

50.66

44.83

CASH CONVERSION CYCLE

DAYS

102.88

80.25

49.35

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

79.24

75.03

80.53

SELLING & ADMINISTRATION

%

16.32

15.89

12.29

INTEREST

%

0.41

0.10

0.21

GROSS PROFIT MARGIN

%

21.14

25.36

20.66

NET PROFIT MARGIN BEFORE EX. ITEM

%

4.83

9.48

8.37

NET PROFIT MARGIN

%

3.18

7.23

6.73

RETURN ON EQUITY

%

7.77

24.38

24.31

RETURN ON ASSET

%

4.48

13.08

14.75

EARNING PER SHARE

BAHT

58.12

168.25

126.89

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.42

0.46

0.39

DEBT TO EQUITY RATIO

TIMES

0.73

0.86

0.65

TIME INTEREST EARNED

TIMES

11.65

96.90

40.16

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(21.60)

23.49

 

OPERATING PROFIT

%

(60.07)

39.78

 

NET PROFIT

%

(65.46)

32.60

 

FIXED ASSETS

%

15.80

31.37

 

TOTAL ASSETS

%

0.85

49.56

 

 

 

ANNUAL GROWTH: ACCEPTABLE

 

An annual sales growth is -21.6%. Turnover has decreased from THB 3,445,788,750.00 in 2012 to THB 2,701,334,072.00 in 2013. While net profit has decreased from THB 249,007,093.00 in 2012 to THB 86,018,059.00 in 2013. And total assets has increased from THB 1,903,881,397.00 in 2012 to THB 1,920,039,944.00 in 2013.              

                       

 


PROFITABILITY : SATISFACTORY

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

21.14

Acceptable

Industrial Average

34.13

Net Profit Margin

3.18

Satisfactory

Industrial Average

3.73

Return on Assets

4.48

Satisfactory

Industrial Average

4.65

Return on Equity

7.77

Satisfactory

Industrial Average

9.80

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company's figure is 21.14%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is 3.18%. When compared with the industry average, the ratio of the company was lower.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. When compared with the industry average,  it  was lower, the company's figure is 4.48%.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. When compared with the industry average, it was lower, the company's figure is 7.77%.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                       Uptrend

 

 

LIQUIDITY : ACCEPTABLE

 

 

LIQUIDITY RATIO

 

Current Ratio

1.81

Impressive

Industrial Average

1.29

Quick Ratio

1.20

 

 

 

Cash Conversion Cycle

102.88

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 1.81 times in 2013, decreased from 1.72 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was higher, indicated that company was an efficient operator in a dominant position within its industry.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 1.2 times in 2013, decreased from 1.39 times, although excluding inventory so the company still have good short-term financial strength.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 103 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 

 

LEVERAGE: EXCELLENT

 

 

LEVERAGE RATIO

 

Debt Ratio

0.42

Impressive

Industrial Average

0.52

Debt to Equity Ratio

0.73

Impressive

Industrial Average

1.07

Times Interest Earned

11.65

Impressive

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A lower the percentage means that the company is using less leverage and has a stronger equity position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 11.65 higher than 1, so the company can pay interest expenses on outstanding debt.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.42 less than 0.5, most of the company's assets are financed through equity.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                Downtrend

Times Interest Earned                Stable

 


ACTIVITY : IMPRESSIVE

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

6.02

Impressive

Industrial Average

-

Total Assets Turnover

1.41

Impressive

Industrial Average

1.25

Inventory Conversion Period

84.93

 

 

 

Inventory Turnover

4.30

Acceptable

Industrial Average

6.71

Receivables Conversion Period

58.93

 

 

 

Receivables Turnover

6.19

Impressive

Industrial Average

4.77

Payables Conversion Period

40.98

 

 

 

 

The company's Account Receivable Ratio is calculated as 6.19 and 4.06 in 2013 and 2012 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2013 increased from 2012. This would suggest the company had good performance in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has increased from 41 days at the end of 2012 to 85 days at the end of 2013. This represents a negative trend. And Inventory turnover has decreased from 8.92 times in year 2012 to 4.3 times in year 2013.

 

The company's Total Asset Turnover is calculated as 1.41 times and 1.81 times in 2013 and 2012 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover               Stable

Total Assets Turnover                Uptrend

Inventory Turnover                     Uptrend

Receivables Turnover                Uptrend

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.19

UK Pound

1

Rs.94.94

Euro

1

Rs.67.66

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

               

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%)

 

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.