MIRA INFORM REPORT

 

 

Report No. :

325940

Report Date :

03.06.2015

 

IDENTIFICATION DETAILS

 

Name :

KESELEC SCHREDER PRIVATE LIMITED

 

 

Registered Office :

69, Friends Colony (West), New Delhi – 110065

Tel. No.:

91-129-4117388

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

27.05.1996

 

 

Com. Reg. No.:

55-079231

 

 

Capital Investment / Paid-up Capital :

Rs. 13.335 Millions

 

 

CIN No.:

[Company Identification No.]

U34506DL1996PTC079231

 

 

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 :

Manufacturer of electronic components.

 

 

No. of Employees :

55 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is subsidiary of “Schreder Group” Belgium and it is having satisfactory track record. It is engaged into manufacturing of electronic components.

 

As management failed to file the financial documents for the year ended 31.12.2014 to statutory authorities. And the documents are not been available from any sources.

 

From previous financial record of 2013, company has witness a better increase in its sales volume and its profitability margin stood at 2.63% backed by its debt to equity at 0.04 times.

 

Rating relations are reported to be fair. Business is active. Payment terms are reported to be usually correct.

 

In view of strong support from its holding company, the company can be considered for business dealings 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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Avtar Singh

Designation :

Account Executive

Contact No.:

91-129-4117388

Date :

03.06.2015

 

 

LOCATIONS

 

Registered Office :

69, Friends Colony (West), New Delhi – 110065, India

Tel. No.:

91-11-41629828

Mobile No.:

91-9350107996 (Mr. Jugesh)

Fax No.:

91-11-41629829

E-Mail :

jugeshv@schreder.co.in

Website :

http://www.schreder.com

Location :

Owned 

 

 

Head Office :

210, Charmwood Plaza, Eros Garden Colony, Charmwood Village,   Surajkund Road, Faridabad - 121 009, Haryana, India

Tel. No.:

91-129-4117388

Fax No.:

91-129-4117389

E-Mail :

info@schreder.co.in

 

 

Factory :

55, Industrial Area, NIT, Faridabad – 121001, Haryana, India

 

 

DIRECTORS

 

AS ON 13.05.2014

 

Name :

Mr. Chekitan Sawhney

Designation :

Managing director

Address :

69, Friends Colony (West), New Delhi, India

Date of Birth/Age :

08.12.1961

Date of Appointment :

27.05.1996

DIN No.:

00419885

 

 

Name :

Mr. Agnes Schreder Keutgen

Designation :

Nominee director

Address :

Avenue Juliette, 13/B2,1180, Brussels, Belgium Belgian

Date of Birth/Age :

06.12.1952

Date of Appointment :

21.09.2012

DIN No.:

01389685

 

 

Name :

Mr. Praveen Agarwal

Designation :

Director

Address :

89, Sunder Nagar, New Delhi, India

Date of Birth/Age :

03.09.1953

Date of Appointment :

02.09.2003

DIN No.:

00036445

 

 

Name :

Mr. Dieter Etienne Poleyn

Designation :

Nominee Director

Address :

RUE Hector Denis, 51/1050 Ixelles, Belgium Belgian

Date of Birth/Age :

04.12.1972

Date of Appointment :

24.01.2012

DIN No.:

05205618

 

 

Name :

Mr. Stephen Arthur Bruford Hemsley

Designation :

Director

Address :

7 Buldowne Walk, Lymington, So 41 6du Sway 999999

Date of Birth/Age :

19.01.1962

Date of Appointment :

08.10.2012

DIN No.:

05183247

 

 

KEY EXECUTIVES

 

Name :

Mr. Avtar Singh

Designation :

Account Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 13.05.2014

 

Names of Shareholders

 

No. of Shares

Sawhney Chekitan

 

533404

Schreder S A, Belgium

 

800106

 

 

 

Total

 

1333510

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 13.05.2014

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

60.00

Directors or relatives of directors

 

40.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of electronic components.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

55 (Approximately)

 

 

Bankers :

  • ING Vysya Bank Limited, 5 E -1 Nit Ground Floor, Railway Road, Fariadbad - 121001, Haryana, India
  • Oriental Bank of Commerce, Neelam Chowk, N I T, Faridabad - 121001, Haryana, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.12.2013

As on

31.12.2012

SHORT TERM BORROWINGS

 

 

Cash Credit

8.454

0.172

 

 

 

Total

8.454

0.172

 

Banking Relations :

 

 

 

Auditors :

 

Name :

S. R. Dinodia and Company

Chartered Accountants

Address :

K-39, Connaught Place, New Delhi – 110001, India

Tel. No.:

91-11-43703300

Fax No.:

91-11-41513666

E-Mail :

srdinodia@srdinodia.com

PAN No.:

ACLFS0165R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 13.05.2014

 

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

 

 

 

 

1333510

Equity Shares

Rs.10/- each

Rs. 13.335 Millions

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

 

SOURCES OF FUNDS

 

31.12.2013

31.12.2012

(9 Months)

31.03.2012

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

13.335

13.335

13.335

(b) Reserves & Surplus

187.597

181.037

189.467

(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)

200.932

194.372

202.802

 

 

 

 

(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

0.051

0.051

0.051

(d) long-term provisions

10.977

10.123

9.584

Total Non-current Liabilities (3)

11.028

10.174

9.635

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.454

0.172

0.000

(b) Trade payables

97.150

45.886

46.259

(c) Other current liabilities

9.507

12.034

10.020

(d) Short-term provisions

3.170

1.031

1.643

Total Current Liabilities (4)

118.281

59.123

57.922

 

 

 

 

TOTAL

330.241

263.669

270.359

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

49.102

49.177

51.044

(ii) Intangible Assets

0.121

0.253

0.341

(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)

1.486

2.787

0.080

(d) Long-term Loan and Advances

8.482

10.314

6.681

(e) Other Non-current assets

7.265

0.681

3.338

Total Non-Current Assets

66.456

63.212

61.484

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

95.037

79.540

65.643

(c) Trade receivables

82.119

39.505

58.266

(d) Cash and cash equivalents

72.280

77.814

75.879

(e) Short-term loans and advances

14.349

3.546

8.868

(f) Other current assets

0.000

0.052

0.219

Total Current Assets

263.785

200.457

208.875

 

 

 

 

TOTAL

330.241

263.669

270.359

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2013

31.12.2012

(9 Months)

31.03.2012

 

SALES

 

 

 

 

 

Income

376.381

145.619

263.372

 

 

Other Income

8.044

11.048

5.405

 

 

TOTAL                                     (A)

384.425

156.667

268.777

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

364.667

162.755

255.498

 

 

 

 

 

Less

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

19.758

(6.088)

13.279

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

2.475

0.300

0.206

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

17.283

(6.388)

13.073

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

7.303

4.741

7.457

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

9.980

(11.129)

5.616

 

 

 

 

 

Less

TAX                                                                  (H)

3.420

(2.699)

2.963

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

6.560

(8.430)

2.653

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

157.788

166.218

163.565

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

164.348

157.788

166.218

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.91

(6.32)

NA

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.12.2013

31.12.2012

(9 Months)

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.74

5.78

1.01

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.25

(4.18)

5.074

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.04

(4.27)

2.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

(0.06)

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.04

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.23

3.39

3.61

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

13.335

13.335

13.335

Reserves & Surplus

189.467

181.037

187.597

Net worth

202.802

194.372

200.932

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.172

8.454

Total borrowings

0.000

0.172

8.454

Debt/Equity ratio

0.000

0.001

0.042

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

263.372

145.619

376.381

 

 

(44.710)

158.470

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

263.372

145.619

376.381

Profit

2.653

(8.430)

6.560

 

1.01%

(5.79)%

1.74%

 

 

 

 

 

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)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

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%

-----

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

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

80014309

19/02/2014 *

150,000,000.00

ING VYSYA BANK LIMITED

D-64/127-C-H, NAGAR NIGAM ROAD, RAILWAY ROAD, FARIADBAD, HARYANA - 121001, INDIA

C04629499

 

* Date of charge modification

 

 

FIXED ASSETS

 

 


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. 63.90

UK Pound

1

Rs. 97.98

Euro

1

Rs. 71.82

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--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

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

 

42

 

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.