MIRA INFORM REPORT
|
Report No. : |
306583 |
|
Report Date : |
11.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
NEFAB INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gat No.519 1/4/8, 30KM Stone, Near Kalubai Mandir, Golden Quadrilateral
NH4, Kelawade, Taluka – Bhor, Kelawade, Pune – 412213, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
31.08.2005 |
|
|
|
|
Com. Reg. No.: |
11-146257 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.16.863 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74950PN2005PTC146257 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Available |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Providing complete packaging solutions. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (29) |
|
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 |
|
|
|
|
Comments : |
Subject is an established private limited liability company having
moderate track record. External borrowings of company seems to be huge. However, trade relations seem to be fair. Business is active. Payments
terms are reported to be slow but correct. The company can be considered for business dealings with some caution. |
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) |
|
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
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.
LOCATIONS
|
Registered Office : |
Gat No.519 1/4/8, 30KM Stone, Near Kalubai Mandir, Golden
Quadrilateral NH4, Kelawade, Taluka – Bhor, Kelawade, Pune – 412213,
Maharashtra, India |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
|
|
|
Production/Sales : |
Plot No. 277-278, Sector-7, IMT Manesar Gurgaon-122050, Haryana, India
|
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Ravindra Shenoy |
|
Designation : |
Managing Director |
|
Address : |
2/302, Surya Enclave, Next to Tulsidham, Behind Tatvagyan Vidyapeeth, Ghodbunder
Road, Thane, Mumbai – 400607, Maharashtra, India |
|
Date of Birth/Age : |
03.05.1961 |
|
Date of Appointment : |
30.08.2005 |
|
DIN No.: |
00831720 |
|
|
|
|
Name : |
Mr. Bo Angelstrand |
|
Designation : |
Director |
|
Address : |
Observatoriegatan 53, Jonkoping, 55448, Sweden |
|
Date of Birth/Age : |
26.01.1962 |
|
Date of Appointment : |
31.08.2005 |
|
DIN No.: |
00278307 |
|
|
|
|
Name : |
Mr. Lars Stefan Ekqvist |
|
Designation : |
Director |
|
Address : |
Skolgatan 12, 566 31 Habo, Habo, 56631, Sweden |
|
Date of Birth/Age : |
04.03.1960 |
|
Date of Appointment : |
12.05.2008 |
|
DIN No.: |
02307217 |
|
|
|
|
Name : |
Mr. Manmohan Chahal |
|
Designation : |
Director |
|
Address : |
23/13, Ashish CHS, Guru Nagar, J.P. Road, 4-Bungalows, Andheri-W,
Mumbai – 400053, Maharashtra, India |
|
Date of Birth/Age : |
01.03.1971 |
|
Date of Appointment : |
12.01.2009 |
|
DIN No.: |
02525334 |
MAJOR SHAREHOLDERS
As on 30.09.2014
|
Names of Shareholders |
No. of Shares |
|
Nefab AB, Sweden |
1686284 |
|
Nefab Packaging Sweden AB, Sweden |
1 |
|
Total |
1686285 |
As on 30.09.2014
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 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Providing complete packaging solutions. |
|
|
|
|
Products : |
Not Available |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
Not Available |
|
|
|
|
Purchasing : |
Not Available |
PRODUCTION STATUS = NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
Not Available |
|
|
|
|
Customers : |
Not Available |
|
|
|
|
No. of Employees : |
Not Available |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Auditors : |
|
|
Name : |
MZSK and Associates Chartered Accountants |
|
Address : |
The Ruby, Level 9, North West Wing, Senapati Bapat Marg, Dadar West,
Mumbai – 400028, Maharashtra, India |
|
PAN No.: |
AAKFM2006L |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Nefab AB, Sweden |
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs.10/-each |
Rs.20.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1686285 |
Equity Shares |
Rs.10/-each |
Rs.16.863
Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
16.863 |
13.879 |
13.879 |
|
(b) Reserves &
Surplus |
22.471 |
(61.255) |
(2.889) |
|
(c) Money received
against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
0.000 |
50.000 |
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
39.334 |
2.624 |
10.990 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
81.091 |
91.882 |
125.541 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
4.056 |
3.670 |
1.763 |
|
Total Non-current Liabilities
(3) |
85.147 |
95.552 |
127.304 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
227.817 |
203.705 |
169.261 |
|
(b) Trade payables |
54.821 |
43.318 |
58.326 |
|
(c) Other current
liabilities |
67.084 |
85.222 |
58.789 |
|
(d) Short-term provisions |
0.150 |
0.426 |
11.452 |
|
Total Current Liabilities
(4) |
349.872 |
332.671 |
297.828 |
|
|
|
|
|
|
TOTAL |
474.353 |
430.847 |
436.122 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
127.469 |
134.457 |
114.157 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.133 |
|
(iii) Capital
work-in-progress |
0.000 |
5.299 |
26.952 |
|
(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) |
52.916 |
30.922 |
2.438 |
|
(d) Long-term Loan and Advances |
25.218 |
21.631 |
12.615 |
|
(e) Other Non-current
assets |
0.068 |
0.055 |
0.055 |
|
Total Non-Current Assets |
205.671 |
192.364 |
156.350 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
63.968 |
59.418 |
75.538 |
|
(c) Trade receivables |
181.729 |
128.413 |
137.190 |
|
(d) Cash and cash
equivalents |
0.236 |
4.460 |
0.519 |
|
(e) Short-term loans and
advances |
22.749 |
46.192 |
66.525 |
|
(f) Other current assets |
0.000 |
0.000 |
0.000 |
|
Total Current Assets |
268.682 |
238.483 |
279.772 |
|
|
|
|
|
|
TOTAL |
474.353 |
430.847 |
436.122 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
696.580 |
601.133 |
727.453 |
|
|
Other Income |
5.623 |
2.342 |
5.763 |
|
|
Increase/(Decrease) in
Inventory |
(1.517) |
3.381 |
(0.029) |
|
|
TOTAL |
700.686 |
606.856 |
733.187 |
|
|
|
|
|
|
|
Less |
EXPENSES |
717.094 |
639.709 |
739.870 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
(16.408) |
(32.853) |
(6.683) |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
39.243 |
25.617 |
17.927 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
(55.651) |
(58.470) |
(24.610) |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
28.813 |
28.380 |
23.163 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
(84.464) |
(86.850) |
(47.773) |
|
|
|
|
|
|
|
Less |
TAX |
(21.994) |
(28.484) |
(5.955) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
(62.470) |
(58.366) |
(41.818) |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
0.000 |
34.997 |
593.137 |
|
|
TOTAL EARNINGS |
0.000 |
34.997 |
593.137 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
92.409 |
70.431 |
166.158 |
|
|
Components and Stores
parts |
429.118 |
285.412 |
1.227 |
|
|
Capital Goods |
3.119 |
3.428 |
28.998 |
|
|
TOTAL IMPORTS |
524.646 |
359.271 |
196.383 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
(37.05) |
(34.61) |
(24.80) |
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
|
Net Profit Margin PAT / Sales |
(%) |
(8.96)
|
(9.70) |
(5.74) |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
(2.35)
|
(5.46) |
(0.91) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(20.04) |
(22.01) |
(11.75) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(2.15) |
(33.10) |
(4.35) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debts/Networth) |
|
7.85 |
112.65 |
26.82 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.77 |
0.72 |
0.94 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Millions) |
(Rs. In Millions) |
(Rs. In Millions) |
|
Share Capital |
13.879 |
13.879 |
16.863 |
|
Reserves & Surplus |
(2.889) |
(61.255) |
22.471 |
|
Share Application money
pending allotment |
0.000 |
50.000 |
0.000 |
|
Net worth |
13.879 |
63.879 |
16.863 |
|
|
|
|
|
|
long-term borrowings |
125.541 |
91.882 |
81.091 |
|
Short term borrowings |
169.261 |
203.705 |
227.817 |
|
Total borrowings |
294.802 |
295.587 |
308.908 |
|
Debt/Equity ratio |
21.241 |
4.627 |
18.319 |
YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Millions) |
(Rs. In Millions) |
(Rs. In Millions) |
|
Sales |
727.453 |
601.133 |
696.580 |
|
|
|
(17.365) |
15.878 |
NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Millions) |
(Rs. In Millions) |
(Rs. In Millions) |
|
Sales |
727.453 |
601.133 |
696.580 |
|
Profit |
(41.818) |
(58.366) |
(62.470) |
|
|
(5.75%) |
(9.71%) |
(8.97%) |
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 |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact
person |
No |
|
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 |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details
(if applicable) |
No |
|
21] |
Market information |
---------------------- |
|
22] |
Litigations that the firm
/ promoter involved in |
---------------------- |
|
23] |
Banking Details |
No |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking
account |
---------------------- |
|
26] |
Buyer visit details |
---------------------- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if
applicable |
Yes |
|
29] |
Last accounts filed at
ROC |
Yes |
|
30] |
Major Shareholders, if
available |
Yes |
|
31] |
Date of Birth of Proprietor/Partner/Director,
if available |
Yes |
|
32] |
PAN of
Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
No |
INDEX OF CHARGES
NO CHARGES EXIST FOR
COMPANY
UNSECURED LOANS
|
PARTICULAR |
31.03.2014 (Rs.
in Millions) |
31.03.2013 (Rs.
in Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
External Commercial Borrowings (ECB) from Holding Company |
107.802 |
91.882 |
|
Less: Current Portion |
(26.711) |
0.000 |
|
SHORT TERM
BORROWINGS |
|
|
|
Bank Overdraft |
227.817 |
203.705 |
|
Total |
308.908 |
295.587 |
FIXED ASSETS
Intangible Assets
- Computer Software
Tangible Assets
- Plant and Machinery
- Office equipments
- Computers
- Furniture and Fixtures
- Land and Building
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.61.96 |
|
|
1 |
Rs.94.41 |
|
Euro |
1 |
Rs.70.20 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUC |
|
|
|
|
Report Prepared
by : |
PNM |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILITY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
|
29 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.