MIRA INFORM REPORT

 

 

Report No. :

353951

Report Date :

14.12.2015

 

IDENTIFICATION DETAILS

 

Name :

M AND V MARKETING AND SALES PRIVATE LIMITED

 

 

Registered Office :

205, Jain Bhawan, Karol Bagh, 18/12 Wea Karol Bagh, New Delhi - 110005

Tel. No.:

91-124-4121600

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

17.01.2006

 

 

Com. Reg. No.:

55-144923

 

 

Capital Investment / Paid-up Capital :

Rs.0.703 Million

 

 

CIN No.:

[Company Identification No.]

U51909DL2006PTC144923

 

 

IEC No.:

0505096773

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAECM5554C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of angle grinders, bus bar mounting electrical power tools, hybrid mounting, precharge resistors. (Confirmed by management)

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 425000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Case site is not working

 

 

Comments :

Subject is established company incorporated in the year 2006 and it is having satisfactory track record.

 

The rating reflects company’s heathy scale of operations and maintaining decent profitability margins over the years.

 

The rating further takes into account on company’s experienced promoters and satisfactory financial profile, decent capital structure with negligible debt and above protection metrics.

 

This rating strength is partially offset by the volatility in the raw material prices, foreign exchange fluctuation risk and working capital-intensive nature of operation.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be usually correct.  

 

The company can be considered normal for business dealing at usual 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2015.

 

INFORMATION PARTED BY

 

Name :

Mr. Vivek Kumar Singh

Designation :

Senior Accounts Executive

Contact No.:

91-124-4121600

Date :

10.12.2015

 

 

LOCATIONS

 

Registered Office :

205, Jain Bhawan, Karol Bagh, 18/12 Wea Karol Bagh, New Delhi – 110005, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

dhrub.t@mv-india.com

vivek.s@mv-india.com

Website :

www.maiervidorno.com

Location:

Owned

Locality :

Commercial

 

 

Branch Address  :

R. K. Plaza, Survey No. 206/3, Plot No. 17, Lohgaon, Viman Nagar, Pune  - 411014, Maharashtra, India

Tel. No.:

91-20-26741000

Fax No.:

91-20-26741001

 

 

Factory 1  :

Plot 52, Udyog Vihar Phase VI, Sector – 37, Gurgaon – 122001, Haryana, India

Tel. No.:

91-124-4342333 / 4121611 / 4121600

Fax No.:

91-124-4121611

 

 

Factory 2 :

Shed No.B, Khasra No.3//19/2, 20/1/2, 21/2/1, 21/2/2 & 22/2, District Gurgaon- 123506, Haryana, India

 

 

DIRECTORS

 

AS ON 30.09.2015

 

Name :

Mr. Klaus Maier

Designation :

Managing director

Address :

106, A-1, Sainik Farms, New Delhi – 110062, India

Date of Birth/Age :

14.11.1966

Date of Appointment :

05.07.2007

DIN No.:

00876216

 

 

Name :

Mr. Francesco Motka

Designation :

Director

Address :

Oskar Von Miller Strasse 16, Frankfurtas Main, Germany

Date of Birth/Age :

06.10.1953

Date of Appointment :

21.08.2008

DIN No.:

02242498

 

 

KEY EXECUTIVES

 

Name :

Mr. Vivek Kumar Singh

Designation :

Senior Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2015

 

Names of Shareholders

No. of Shares

%age holding

Maier UND Vidorno GMBH, Germany

60280

85.77

M and V Market Development Services Private Limited, India

10000

14.23

 

 

 

Total

70280

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2015

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

85.77

Bodies corporate

14.23

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of angle grinders, bus bar mounting electrical power tools, hybrid mounting, precharge resistors. (Confirmed by management)

 

 

Products :

  • Angle Grinders
  • Braking Resistors/Precharge Resistors
  • Bus Bar Mounting
  • Electrical Power tools

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Germany
  • USA

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Germany
  • USA
  • Austria

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Simona AG, Germany

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Reliance Industries Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Bank Name

Axis Bank Limited

Branch

SG 21 and 22, DLF Galleria Shopping Complex, DLF City, Phase – IV, Gurgaon – 122002, Haryana, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Long-term Borrowings

 

 

Car Loan

0.260

0.981

 

 

 

Total

0.260

0.981

 

Auditors :

 

Name :

Surendra and Associates

Chartered Accountants

Address :

205, Jain Bhavan, 18/12, W.E.A. Karol Bagh, New Delhi – 110005, India

Tel. No.:

91-11-28759458/0458/2692

Mobile No.:

91-9811080323

E-Mail :

skdiwan@surendradiwan.com

Website :

www.surendradiwan.com

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

AEDPP3297D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding company :

Maier UND Vidorno GMBH, Germany

 

 

Related Party  :

M and V Market Development Services Private Limited, India

 

 

CAPITAL STRUCTURE

 

As on 30.09.215

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250,000

Equity Shares

Rs.10/- each

Rs. 2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

70,280

Equity Shares

Rs.10/- each

Rs. 0.703 Million

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.703

0.703

0.703

(b) Reserves & Surplus

148.160

141.375

129.708

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

148.863

142.078

130.411

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.260

0.981

1.733

(b) Deferred tax liabilities (Net)

0.000

0.000

2.183

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

10.353

5.996

19.769

Total Non-current Liabilities (3)

10.613

6.977

23.685

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

118.319

133.003

111.315

(c) Other current liabilities

22.576

17.441

10.302

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

140.895

150.444

121.617

 

 

 

 

TOTAL

300.371

299.499

275.713

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

36.585

46.766

38.507

(ii) Intangible Assets

0.000

0.000

3.096

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

5.691

0.860

0.000

(d)  Long-term Loan and Advances

42.533

35.132

7.294

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

84.809

82.758

48.897

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

44.241

59.978

51.282

(c) Trade receivables

81.694

71.986

70.052

(d) Cash and cash equivalents

61.444

60.529

73.019

(e) Short-term loans and advances

28.183

24.248

32.463

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

215.562

216.741

226.816

 

 

 

 

TOTAL

300.371

299.499

275.713

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

452.773

499.055

517.912

 

Other Income

29.566

8.047

 

 

TOTAL

482.339

507.102

517.912

 

 

[Due to marketing Fluctuation]

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

0.000

0.000

 

 

Purchases of Stock-in-Trade

212.904

235.008

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

15.737

(8.695)

 

 

Employees benefits expense

134.464

135.958

 

 

Other expenses

90.214

122.891

 

TOTAL

453.319

485.162

474.266

(Including Finance and depreciation expenses)

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

29.020

21.940

 

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.000

0.000

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

29.020

21.940

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

12.449

6.856

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

16.571

15.084

43.646

 

 

 

 

 

Less

TAX

3.427

3.417

15.600

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

13.144

11.667

28.046

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

121.197

148.627

169.198

 

TOTAL EARNINGS

121.197

148.627

169.198

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

187.00

166.00

399.00

 

 

Expected Sales ( 2015-2016 ) : Rs.600.000 Million

 

The above information has been parted by Vivek Kumar Singh (Senior Accounts Executives)

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash used in operations 

18.671

NA

NA

Net cash used in operating activities

10.412

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

2.90

2.34

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.41

4.40

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.62

5.05

15.83

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.11

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.01

0.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.53

1.44

1.87

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.703

0.703

0.703

Reserves & Surplus

129.708

141.375

148.160

Share Application money pending allotment

0.000

0.000

0.000

Net worth

130.411

142.078

148.863

 

 

 

 

long-term borrowings

1.733

0.981

0.260

Short term borrowings

0.000

0.000

0.000

Total borrowings

1.733

0.981

0.260

Debt/Equity ratio

0.013

0.007

0.002

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income 

517.912

507.102

482.339

 

 

(2.087)

(4.883)

           

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income 

517.912

507.102

482.339

Profit

28.046

11.667

13.144

 

5.42%

2.30%

2.73%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

----

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

Yes

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

---

33

Market information

---

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 


 

COMPANY INFORMATION

 

Subject is a 100% subsidiary of Maier + Vidorno GmbH Germany. The company was incorporated on 17th January 2006. The company is in the business of providing consultancy and management services to the Germany overseas companies which are establishing their new venture in India and trading of industrial imported goods.

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10100101

30/04/2008

9,000,000.00

AXIS BANK LTD.

SG 21 & 22, DLF GALLERIA SHOPPING COMPLEX, DLF CITY, PHASE-IV, GURGAON - 122002, HARYANA, INDIA

A37123841

 

 

FIXED ASSETS

 

  • Building
  • Computer
  • Software
  • Furniture
  • Office Equipment
  • Motor Vehicle

 


 

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.66.79

UK Pound

1

Rs.101.10

Euro

1

Rs.73.10

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

50

 

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.