MIRA INFORM REPORT
|
Report No. : |
325229 |
|
Report Date : |
05.06.2015 |
IDENTIFICATION DETAILS
|
Name : |
SCHMERSAL INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
205,18/12, W.E.A, Jain Bhawan, Karol Bagh, New Delhi – 110005 |
|
Tel. No.: |
91-124-4342302 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.12.2013 |
|
|
|
|
Date of
Incorporation : |
02.08.2007 |
|
|
|
|
Com. Reg. No.: |
55-166555 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 609.224 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U52100DL2007FTC166555 |
|
|
|
|
IEC No.: |
0507060865 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AALCS0653B |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Safety Systems, Electronic Sensor and equipment. |
|
|
|
|
No. of Employees
: |
50 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 2000000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is subsidiary of ‘Schersal – EOT Holding GmbH” Germany and it
is having moderate track record. As management failed to file the financials documents for the year ended
31.12.2014 to statutory authorities. And the documents are not been available
from any sources. From the financial 2013, the company has performed below average and
incurred huge accumulated losses from its business operations over past two
years. Due to accumulated losses over the years, company’s balance sheet
position got hampered. However, rating take into
consideration company strong financial as well as managerial support company
received from its holding company. Trade relations are reported as fair. Business is active and payments
are slow but correct. In view of operational losses backed by negative reserves, company can
be considered for normal 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 – 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
31-03-2013.
INFORMATION PARTED BY
|
Name : |
Mr. Sagar Bhosale |
|
Designation : |
Director |
|
Contact No.: |
91-9371003141 |
|
Date : |
01.06.2015 |
LOCATIONS
|
Registered Office : |
205,18/12, W.E.A, Jain Bhawan, Karol Bagh, New Delhi – 110005, India |
|
Tel. No.: |
91-124-4342302 |
|
Mobile No.: |
91-9371003141 (Mr. Sagar) |
|
Fax No.: |
91-124-4121611 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
Plot No.52, Phase 6, Udyog Vihar, Gurgaon - 122 002, Haryana, India |
DIRECTORS
AS ON 27.06.2014
|
Name : |
Carl Henning |
|
Designation : |
Director |
|
Address : |
Rubolf Strasse 29, Hagen – 58089, Germany |
|
Date of Birth/Age : |
23.04.1970 |
|
Date of Appointment : |
15.06.2009 |
|
DIN No.: |
02229934 |
|
|
|
|
Name : |
Christian Dorr |
|
Designation : |
Director |
|
Address : |
Hann Dinkelweg 11, Germany – 42781 |
|
Date of Birth/Age : |
03.06.1970 |
|
Date of Appointment : |
29.06.2012 |
|
DIN No.: |
05156939 |
|
|
|
|
Name : |
Mr. Sagar Jeevan Bhosale |
|
Designation : |
Managing Director |
|
Address : |
H-204, Gangatirth, Near Aranyaeshwar Temple, Sahakar Nagar No.1, Pune
– 411009, Maharashtra, India |
|
Date of Birth/Age : |
03.12.1972 |
|
Date of Appointment : |
01.09.2010 |
|
DIN No.: |
03205404 |
KEY EXECUTIVES
|
Name : |
Vishani Khemka |
|
Designation : |
Secretary |
|
Address : |
E – 24, Asha House, Behing Hira Sweets, Laxmi Nagar, New Delhi -
110092, India |
|
Date of Appointment : |
14.12.2012 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 27.06.2014
|
Names of Shareholders |
No. of Shares |
|
Schmersal Eot Holding GmBH, Germany |
73590479 |
|
Kalschmersal Holding GmBH, and Company KGGermany |
1 |
|
Total |
73590480 |
Equity Share Break up (Percentage of Total Equity)
AS ON 27.06.2014
|
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 |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Safety Systems, Electronic Sensor and equipment. |
|
|
|
|
Products : |
Electronic Sensor and equipment. |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
|
|
Products : |
Finished Goods |
|
Countries : |
Dhaka |
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
Germany |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (30, 60, 90 Days) |
|
|
|
|
Purchasing : |
Cash and Credit (30, 60, 90 Days) |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
End Users and OEMs
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
50 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
|
Auditors : |
|
|
Name : |
Chaturvedi and Shah Chartered Accountants |
|
Address : |
714/715, Tulsiani Chambers, 212 Nariman Point, Mumbai – 400021,
Maharashtra, India |
|
Tel. No.: |
91-22-30218500 |
|
Fax No.: |
91-22-30218595 |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFC0662N |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding Company : |
Schmersal-EOT Holding GmbH |
|
|
|
|
Fellow Subsidiary : |
|
|
|
|
CAPITAL STRUCTURE
AS ON 27.06.214
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
80000000 |
Equity Shares |
Rs.10/- each |
Rs.800.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
73590480 |
Equity Shares |
Rs.10/- each |
Rs.735.905
Million |
|
|
|
|
|
AS ON 31.12.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
70000000 |
Equity Shares |
Rs.10/- each |
Rs.700.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
60922480 |
Equity Shares |
Rs.10/- each |
Rs.609.224
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
609.224 |
279.411 |
121.622 |
|
(b) Reserves &
Surplus |
(128.851) |
(60.859) |
(36.928) |
|
(c) Money received
against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
85.050 |
0.588 |
32.045 |
|
Total Shareholders’ Funds
(1) + (2) |
565.423 |
219.140 |
116.739 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(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 |
1.998 |
1.420 |
0.961 |
|
Total Non-current Liabilities
(3) |
1.998 |
1.420 |
0.961 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
148.059 |
58.002 |
22.008 |
|
(c) Other current
liabilities |
32.234 |
15.533 |
3.079 |
|
(d) Short-term provisions |
5.909 |
3.739 |
3.166 |
|
Total Current Liabilities
(4) |
186.202 |
77.274 |
28.253 |
|
|
|
|
|
|
TOTAL |
753.623 |
297.834 |
145.953 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
607.299 |
2.488 |
2.215 |
|
(ii) Intangible Assets |
0.409 |
0.076 |
0.000 |
|
(iii) Capital
work-in-progress |
0.000 |
0.000 |
65.349 |
|
(iv) Intangible assets
under development |
0.000 |
95.948 |
0.000 |
|
(b) Non-current
Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
3.512 |
113.339 |
0.000 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
611.220 |
211.851 |
67.564 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
33.422 |
23.292 |
15.171 |
|
(c) Trade receivables |
34.752 |
22.446 |
19.076 |
|
(d) Cash and cash
equivalents |
62.644 |
37.143 |
41.544 |
|
(e) Short-term loans and
advances |
11.491 |
2.970 |
2.565 |
|
(f) Other current assets |
0.094 |
0.132 |
0.033 |
|
Total Current Assets |
142.403 |
85.983 |
78.389 |
|
|
|
|
|
|
TOTAL |
753.623 |
297.834 |
145.953 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
|
SALES |
|
|
|
|
|
Income (Approximately) |
NA |
NA |
69.600 |
|
|
Other Income |
NA |
NA |
NA |
|
|
TOTAL |
NA |
NA |
69.600 |
|
|
|
|
|
|
|
EXPENSES |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
DEPRECIATION |
(60.985) |
(23.604) |
NA |
|
|
|
|
|
|
|
DEPRECIATION |
(7.006) |
(0.327) |
NA |
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) |
(67.991) |
(23.931) |
(6.065) |
|
|
|
|
|
|
|
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD |
(60.860) |
(36.928) |
(30.863) |
|
|
|
|
|
|
|
|
|
Balance Carried to the
B/S |
(128.851) |
(60.859) |
(36.928) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
(1.11) |
(0.85) |
(0.51) |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
Net Profit Margin (PAT / Sales) |
(%) |
NA |
NA |
(8.71) |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.76 |
1.11 |
2.77 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.12.2011 |
31.12.2012 |
31.12.2013 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
121.622 |
279.411 |
609.224 |
|
Reserves & Surplus |
(36.928) |
(60.859) |
(128.851) |
|
Share Application money pending allotment |
32.045 |
0.588 |
85.050 |
|
Net worth |
116.739 |
219.140 |
565.423 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity ratio |
0.000 |
0.000 |
0.000 |
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 |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
No |
|
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% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
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 |
NOTE: Registered office of the company has been shifted from A - 604, River View Apartments, Mayur Vihar Phase – 1, New Delhi, India to the present address w.e.f. 09.08.2007
BUSINESS OPERATION:-
The Company’s Manufacturing facilities are located at Plot No.G-7/1, MIDC, Ranjangaon, Taluka Shirur, District Pune - 412220 and the same is now completed and installed in full. The Directors are expecting to receive full-fledged contribution in the income for the Company in the ensuing financial year.
INDEX OF CHARGES: NO
CHARGES EXIST FOR COMPANY
FIXED ASSETS
Tangible assets
- Land
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Office equipment
- Computer equipments
Intangible assets
- Computer software
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.64.18 |
|
UK Pound |
1 |
Rs.98.30 |
|
Euro |
1 |
Rs.72.25 |
INFORMATION DETAILS
|
Information
Gathered by : |
PPT |
|
|
|
|
Analysis Done by
: |
KAS |
|
|
|
|
Report Prepared
by : |
GTA |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILITY |
1~10 |
- |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
- |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
28 |
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.