MIRA INFORM REPORT

 

 

Report No. :

314355

Report Date :

27.03.2015

 

IDENTIFICATION DETAILS

 

Name :

NIVEA INDIA PRIVATE LIMITED

 

 

Registered Office :

Hyde Park, 3rd Floor, Saki-Vihar Road, Andheri (East), Mumbai - 400072, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.05.2005

 

 

Com. Reg. No.:

11-153536

 

 

Capital Investment / Paid-up Capital :

Rs.3682.400 Million

 

 

CIN No.:

[Company Identification No.]

U24240MH2005FTC153536

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMN13137F

 

 

PAN No.:

[Permanent Account No.]

AACCN1990P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company deals in body care, bath care and other cosmetic products.

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

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 a subsidiary of “Beiersdorf AG, Germany”. It is a well-established company having moderate track.

 

The company has huge accumulated losses during FY 2014.

 

The ratings also take note of the unfavorable gap between trade receivables and payables of the company.

 

However, trade relations are reported to be fair. Business is active. Payment terms are reported as 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 DENIED

 

Management Non Co-Operative (Tel No.: 91-22-66459911)

 

 

LOCATIONS

 

Registered Office :

Hyde Park, 3rd Floor, Saki-Vihar Road, Andheri (East), Mumbai-400072, Maharashtra, India

Tel. No.:

91-22-66459911/ 66459900

Fax No.:

91-22-66459999

E-Mail :

kal-boris.bendix@beiersdorf.com

yogesh.shroff@beiersdorf.com

rahul.kedia@beiersdorf.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Rakshit Ranvijay Hargave

Designation :

Managing Director

Address :

502, Arhrodite, Raheja Acropolis II, Near Telecom Factory, Off VN Purav Marg, Deonar, Mumbai - 400088, Maharashtra, India

Date of Birth/Age :

27.08.1969

Date of Appointment :

01.02.2011

DIN No.:

03406793

 

 

Name :

Dr. Malanie Bruno Schrewe

Designation :

Director

Address :

Appener Weg 11, Hamburg - 20251, Germany

Date of Birth/Age :

11.09.1967

Date of Appointment :

31.10.2006

DIN No.:

01128592

 

 

Name :

Mr. Stefan Norbert De Loecker

Designation :

Director

Address :

Meadows 5, Street 8, Villa 34, Dubai, United Arab Emirates-502350 

Date of Birth/Age :

06.06.1967

Date of Appointment :

01.08.2012

DIN No.:

06384264

 

 

KEY EXECUTIVES

 

Name :

Mr. Rahul Kedia

Designation :

Secretary

Address :

A-701, Poonam Residency- I, Holy X Road Extension, I.C. Colony, Borivali (West), Mumbai - 400103, Maharashtra, India

Date of Appointment :

10.06.2013

Pan No.:

AFLP3138D

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Beiersdorf AG, Germany

464791140

99.00

Phanex Handelsgesellschaft MBH, Germany

4694804

1.00

Total

469485944

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

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 :

The Company deals in body care, bath care and other cosmetic products.

 

 

Products :

Product Description

Item Code No. (ITC Code)

Nivea Deodrant

33070909

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Not Divulged 

 

 

Purchasing :

Not Divulged 

 

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 

Remark :

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 

Remark :

Not Divulged 

 

 

No. of Employees :

Information denied by management

 

 

Bankers :

Banker Name

Not Divulged 

Branch Address

Not Divulged 

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 

 

Auditors :

 

Name :

S V Ghatalia and Associates

Chartered Accountants

Address :

Jalan Mill Compund, 95, Ganpatrao Kadam Marg, Lower Parel, Mumbai-400013, Maharashtra, India

PAN No.:

AACFS6921Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

  • Beiersdorf AG (Germany)

 

 

Fellow Subsidiaries :

  • Beiersdorf (Thailand) Co., Limited
  • Beiersdorf Shared Services GMBH
  • BDF Mexico, S.A. de C.V.
  • Beiersdorf Customer Supply GMBH
  • Beiersdorf Manufacturing Hamburg GmbH
  • Beiersdorf Manufacturing Waldheim GmbH
  • Phanex Handelsgellschaft MBH (Germany)
  • BDF Middle East
  • BDF Indonesia
  • Beiersdorf Near East FZ-LLC
  • Beiersdorf LLC
  • Beiersdorf East Africa Limited
  • Beiersdorf India Private Limited
  • Beiersdorf S.A. Chile

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000000

Equity Shares

Rs.10/- each

Rs.600000.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

469485944

Equity Shares

Rs.10/- each

Rs.4694.859 Million

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000000

Equity Shares

Rs.10/- each

Rs.600000.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

368235944

Equity Shares

Rs.10/- each

Rs.3682.400 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

3,682.400

2,000.000

1,602.200

(b) Reserves & Surplus

(2,322.300)

(1,658.700)

(1,410.800)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

250.000

0.000

Total Shareholders’ Funds (1) + (2)

1,360.100

591.300

191.400

 

 

 

 

(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

5.700

4.300

2.600

Total Non-current Liabilities (3)

5.700

4.300

2.600

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

779.600

850.600

515.600

(c) Other current liabilities

57.400

47.900

22.400

(d) Short-term provisions

44.800

40.400

44.500

Total Current Liabilities (4)

881.800

938.900

582.500

 

 

 

 

TOTAL

2,247.600

1,534.500

776.500

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.000

14.300

18.700

(ii) Intangible Assets

1.000

1.500

3.600

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

129.800

11.600

11.600

(e) Other Non-current assets

0.400

0.400

0.300

Total Non-Current Assets

142.200

27.800

34.200

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1,015.400

1,113.200

510.700

(c) Trade receivables

278.600

221.600

121.100

(d) Cash and cash equivalents

646.700

101.900

81.000

(e) Short-term loans and advances

163.300

70.000

29.500

(f) Other current assets

1.400

0.000

0.000

Total Current Assets

2,105.400

1,506.700

742.300

 

 

 

 

TOTAL

2,247.600

1,534.500

776.500

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

3,946.056

2,879.465

1,591.347

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material Cost

2,362.421

1,658.729

826.054

 

 

Employee Costs

294.318

206.209

132.209

 

 

Other Operating Cost

1,952.978

1,262.424

815.744

 

 

TOTAL

4,609.717

3,127.362

1,774.007

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

(663.661)

(247.897)

(182.660)

 

 

 

 

 

Less

TAX                                                     

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

(663.661)

(247.897)

(182.660)

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(1658.746)

(1410.849)

(1228.141)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(2322.309)

(1658.746)

(1410.801)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

48.400

0.000

0.000

 

TOTAL EARNINGS

48.400

0.000

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Finished Goods

1202.800

1231.200

765.200

 

 

Capital Goods

0.000

0.000

1.200

 

 

Others

0.300

0.100

0.000

 

TOTAL IMPORTS

1203.100

1231.300

766.400

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.41)

(1.24)

(1.14)

Note: The loss which is mentioned in the directors report differs from the amount under similar head reported in the schedules (Reserves and surplus).

 

Moreover, while rating the subject we have taken into consideration the amount in the schedules.   

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

(29.53)

(16.15)

(23.52)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.49)

(0.42)

(0.95)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.39

1.60

1.27

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

1602.200

2000.000

3682.400

Reserves & Surplus

(1410.800)

(1658.700)

(2322.300)

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

250.000

0.000

Net worth

191.400

591.300

1360.100

 

 

 

 

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

 

 

 

           

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

1,591.347

2,879.465

3,946.056

 

 

80.945

37.041

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

1,591.347

2,879.465

3,946.056

Profit

(182.660)

(247.897)

(663.661)

 

(11.48%)

(8.61%)

(16.82%)

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS NOT AVAILABLE

 

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

No

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

 

 

CORPORATE INFORMATION

 

The Company is registered under the Companies Act, 1956 with effect from May 26, 2005. The commercial operations started from January 1, 2006. It is a wholly owned subsidiary of Beiersdorf AG, Germany. The Company deals inbody care, bath care and other cosmetic products.

 

 

FUTURE PROSPECTS

 

The Company is focused on long term and sustainable growth. This stability is founded on the strength of its brand, increasing the portfolio of products, expanding and strengthening its distribution and sales network and by building and bonding a relationship of trust and confidence with the consumers and business partners.

 

NO CHARGES EXIST FOR COMPANY

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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 records 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.62.67

UK Pound

1

Rs.93.26

Euro

1

Rs.68.85

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

VNT


 

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

5

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--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

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

 

35

 

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.