MIRA INFORM REPORT

 

 

Report No. :

310348

Report Date :

02.03.2015 

 

IDENTIFICATION DETAILS

 

Name :

WEYENBERG RESOURCES (INDIA) PRIVATE LIMITED

 

 

Registered Office :

3, Satyam, 318, Linking Road, Khar (West), Mumbai – 400 052, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.07.2006

 

 

Com. Reg. No.:

11-163066

 

 

Capital Investment / Paid-up Capital :

Rs.0.489 million

 

 

CIN No.:

[Company Identification No.]

U51505MH2006PTC163066

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMW03116B

 

 

PAN No.:

[Permanent Account No.]

AAACW6470F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Distributor and Trader of Material Handling Equipments.

 

 

No. of Employees :

10 (Approximately)  

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 company having moderate track record.

 

The rating is constrained on account of continuous losses incurred by the company.

 

However, trade relations are reported as fair. Business is active. Payment 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.

 

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.

 

INFORMATION PARTED BY

 

Name :

Mrs. Pooja Gandhi

Designation :

Director

Contact No.:

91-8879202947

Date :

28.02.2015

 

 

LOCATIONS

 

Registered Office :

3, Satyam, 318, Linking Road, Khar (West), Mumbai – 400 052, Maharashtra, India

Tel. No.:

91-22-26486194/ 26486220

Mobile No.:

91-8879202947 (Mrs. Pooja Gandhi)

Fax No.:

91-22-26484020

E-Mail :

pooja@weyenbergindia.com

info_india@weyenberggroup.com

sales@weyenbergindia.com

Website :

http://www.weyenbergindia.com

Area :

700 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 28.09.2014

 

Name :

Mrs. Pooja Gandhi

Designation :

Director

Address :

4, Madhusagar, N.S Road No.13, J.V.P.D. Scheme, Mumbai – 400 049, Maharashtra, India

Date of Birth/Age :

16.05.1978

Qualification:

 Graduate

Date of Appointment :

12.07.2006

DIN No.:

01659811

PAN No.:

AJOPG9887A

 

 

Name :

Ms. Prerna Chawla

Designation :

Director

Address :

401, Maherdeep Apartments, Sarojini Road, Santacruz (West), Mumbai – 400 054, Maharashtra, India

Date of Birth/Age :

09.03.1985

Qualification:

Post Graduate

Date of Appointment :

12.07.2006

DIN No.:

01659763

 

 

Name :

Mrs. Usha Surinder Chawla

Designation :

Director

Address :

Satyam Linking Road, Khar, Mumbai – 400 052, Maharashtra, India

Date of Birth/Age :

31.01.1954

Date of Appointment :

02.01.2012

DIN No.:

05165747

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 28.09.2014

 

Names of Shareholders (Equity Shares)                                                          

No. of Shares

 

Percentage of Holding

Usha Chawla

2600

26.00

Pooja Gandhi

1500

15.00

Prerna Chawla

5900

59.00

Total

10000

100.00

 

 

Names of Shareholders (Preference Shares)

 

No. of Shares

Percentage of Holding

Weyenberg International Holdings Limited, China

38885

100.00

Total

38885

100.00

 

AS ON 28.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

 

 

                 

BUSINESS DETAILS

 

Line of Business :

Distributor and Trader of Material Handling Equipments.

 

 

Products :

  • Flexible Power and Control Cables for Cranes
  • Cable Reels
  • Cable Coupler
  • Load Monitoring Systems
  • High-Grade Wire Ropes 

 

 

Brand Names :

Not Available

 

 

Agencies Held :

·         Hartmann and König

·         Prysmian Group

·         BROSA 

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

·         Spare Parts

·         Cranes

Countries :

·         Germany

 

 

Terms :

 

Selling :

Cash and Credit (30/ 60/ 90 days)

 

 

Purchasing :

L/C, Cash and Credit (30/ 60/ 90 days)

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

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 :

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 :

10 (Approximately)  

 

 

Bankers :

Banker Name

The Hongkong and Shanghai Banking Corporation Limited

Branch Address

Andheri Branch

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)

No Facilities

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

·         HDFC Bank Limited

·         The Bharat Co-Operative Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

From Banks

 

 

HDFC Bank Limited

0.731

0.000

SHORT TERM BORROWINGS

 

 

From Bank

 

 

Working Capital Loans repayable on demand from Banks

0.000

0.480

Total

0.731

0.480

 

Notes:

 

LONG TERM BORROWINGS

 

1. The above loan is secured against car in the financial year 2013-2014.

 

2. Terms of Repayment:

 

- Interest Rate: 10.09%

- Installments: 60 monthly installments of Rs.0.023 million

- Period starting June 2013 and ending May 2018.

 

3. There is no continuing default in the repayment of principal and interest amount.

 

 

SHORT TERM BORROWINGS

 

The working capital loan from Bank is obtained from Bharat Co-Operative Bank and is secured against Fixed Deposit. The loans are repayable on demand and carry rate of interest at 9.6%.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Banshi Jain and Associates

Chartered Accountant

Address :

404/405, Imperial Plaza, Dr. K.B. Hedgewsar Marg, Opposite Amarsons, Off Linking Road, Bandra (East), Mumbai – 400 050, Maharashtra, India

Tel. No. :

91-22-26511213/ 26511215

Fax No. :

91-22-26511197

E-Mail :

bjaa@rediffmail.com

bhaacall@gmail.com

PAN No.:

AABFB0619B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

50000

Equity Shares

Rs.10/- each

Rs.0.500 million

150000

0% Redeemable Cumulative Non-Convertible Preference Shares

Rs.10/- each

Rs.1.500 million

 

Total

 

Rs.2.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

10000

Equity Shares

Rs.10/- each

Rs.0.100 million

38885

0% Redeemable Cumulative Non-Convertible Preference Shares

Rs.10/- each

Rs.0.389 million

 

Total

 

Rs.0.489 million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

0.489

0.489

0.489

(b) Reserves & Surplus

5.332

7.250

7.768

(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)

5.821

7.739

8.257

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.731

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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.731

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.487

0.000

(b) Trade payables

3.100

1.119

1.286

(c) Other current liabilities

0.234

0.184

0.540

(d) Short-term provisions

0.170

0.169

0.067

Total Current Liabilities (4)

3.504

1.959

1.893

 

 

 

 

TOTAL

10.056

9.698

10.150

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.860

2.125

1.355

(ii) Intangible Assets

0.000

0.000

0.000

(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)

1.266

0.300

0.020

(d)  Long-term Loan and Advances

0.131

0.367

0.062

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.257

2.792

1.437

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.410

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

1.241

2.694

2.198

(d) Cash and cash equivalents

3.640

3.792

3.756

(e) Short-term loans and advances

0.918

0.420

2.349

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

5.799

6.906

8.713

 

 

 

 

TOTAL

10.056

9.698

10.150

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

21.411

7.376

NA

 

 

Other Income

0.569

0.074

NA

 

 

TOTAL                                    

21.980

7.450

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of stock-in-trade

18.024

3.100

NA

 

 

Employee Benefit Expenses

2.808

2.578

NA

 

 

Other Expenses

3.198

2.051

NA

 

 

TOTAL                                    

24.030

7.729

NA

 

 

 

 

 

 

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

(2.050)

(0.279)

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.158

0.064

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(2.208)

(0.343)

0.426

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.676

0.455

0.379

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(2.884)

(0.798)

0.047

 

 

 

 

 

Less

TAX                                                                 

(0.966)

(0.280)

(0.013

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(1.918)

(0.518)

0.060

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

7.250

7.768

7.708

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

5.332

7.250

7.768

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(39.23)

(10.60)

1.23

 

Expected Sales (2014-2015): Rs.30.000 million

 

The above information has been parted by Mrs. Pooja Gandhi (Director).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

(8.96)

(7.02)

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/ Sales)

(%)

(9.57)

(3.78)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(32.81)

(8.49)

0.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.50)

(0.10)

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.13

0.06

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.65

3.53

4.60

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Million)

(INR in Million)

(INR in Million)

Share Capital

0.489

0.489

0.489

Reserves & Surplus

7.768

7.250

5.332

Net worth

8.257

7.739

5.821

 

 

 

 

Long Term borrowings

0.000

0.000

0.731

Short Term borrowings

0.000

0.487

0.000

Total borrowings

0.000

0.487

0.731

Debt/Equity ratio

0.000

0.063

0.126

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

(INR in Million)

(INR in Million)

Revenue from Operations

 

7.376

21.411

 

 

 

190.279

 

 


NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

(INR in Million)

(INR in Million)

Revenue from Operations

 

7.376

21.411

Profit

 

(0.518)

(1.918)

 

 

(7.02%)

(8.96%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM BORROWINGS:

 

Particulars

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

31.03.2012

(Rs. In Million)

Current Maturities of Long Term Borrowings

0.207

--

--

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two  years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Loan from Related Party

0.000

0.007

Total

0.000

0.007

 

INDEX OF CHARGES

 

No Charges Exist for Company.

FIXED ASSETS

 

·         Computer

·         Fax Machine

·         Router

·         Mobile Handset

·         Exhibition Kit

·         Motor Car

·         Refrigerator

·         Furniture and Fixture

·         Air Conditioner

·         Plant and Machinery

 


 

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.61.79

UK Pound

1

Rs.95.42

Euro

1

Rs.69.29                                       

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

-- PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.