MIRA INFORM REPORT

 

 

Report No. :

348152

Report Date :

06.11.2015

 

IDENTIFICATION DETAILS

 

Name :

HASSIA PACKAGING PRIVATE LIMITED (w.e.f. 03.10.2006)

 

 

Formerly Known As :

HASSIA REDATRON PACKAGING MACHINERY PRIVATE LIMITED

 

 

Registered Office :

Gat No. 768/3, Sanaswadi, Taluka Shirur, Pune – 412207, Maharashtra

Tel. No.:

91-2137-253210

 

 

Country :

India

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

19.06.1997

 

 

Com. Reg. No.:

11-108901

 

 

Capital Investment / Paid-up Capital :

Rs. 42.000 Million

 

 

CIN No.:

[Company Identification No.]

U29195PN1997PTC108901

 

 

IEC No.:

3198006686

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEH00824F

 

 

PAN No.:

[Permanent Account No.]

AAACH4374D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter, Importer and Dealer in all types of Packaging Machines, Allied Systems and Accessories.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 390000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1997 and commenced operations in 2001. The company has its manufacturing facility and office in Pune (Maharashtra). It designs, manufactures, markets, and services packaging machinery, and primarily caters to the fast moving consumer goods (FMCG) sector.

 

The rating reflects on the company's extensive experience promoters in manufacturing packaging equipment and the established track record in the packaging industry.

 

The ratings also factor in company's above-average financial risk profile, marked by low gearing and healthy debt protection metrics.

 

This rating strength is partially offset by the company's modest scale of operations with large working capital requirements, customer concentration in its revenue profile.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered good for normal 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

CRISIL

Rating

Long term bank facilities: BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

June 2015

 

Rating Agency Name

CRISIL

Rating

Short term bank facilities: A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

June 2015

 

 

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 31-03-2015.

 

 

LOCATIONS

 

Registered Office/ Factory :

Gat No. 768/3, Sanaswadi, Taluka Shirur, Pune – 412207, Maharashtra, India

Tel. No. :

91-2137-253210/ 209/ 302800/2/6/ 302805

91-20-22532081

Mobile No. :

91-9561116330 (Mr. Shrikant)

Fax No. :

91-2137-302819/ 253206

E-Mail :

redatron_india@vsnl.com

sunil_adhiya@vsnl.net

info@oystar.hassiapackaging.com

finance@oystar.hossiapackaging.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 31.12.2015

 

Name :

Mr. Ravi Krishnamachari

Designation :

Managing director

Address :

10/10 Kumar city, Kalyani Nagar, Pune - 411014, Maharashtra, India

Date of Birth/Age :

11.06.1959

Qualification :

B.Sc. and MBA

Date of Appointment :

19.06.1997

DIN No. :

00327292

 

 

Name :

Markus Adolf Ehl

Designation :

Nominee director

Address :

Schaiblesweg, 8, Bad Herrenalb, Germany, 76332

Date of Birth/Age :

03.06.1961

Date of Appointment :

31.08.2011

DIN No. :

03631106

 

 

Name :

Axel Griesbach

Designation :

Nominee director

Address :

Hardenburgstrasse 1, Dudenhofen, 67373, Germany

Date of Appointment :

11.06.2014

DIN No. :

06893531

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 25.03.2014

 

Names of Shareholders

No. of Shares

Oystar Verwaltungs GmbH, Germany

419999

Markus Adolf Ehl

1

Total

420000

 

 

As on 25.03.2014

 

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

100.00

Total

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter, Importer and Dealer in all types of Packaging Machines, Allied Systems and Accessories.

 

 

Products :

Item Code No. (ITC Code)

Product Description

84223000

Packaging Machinery

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS: NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Banker Name

Canara Bank

Branch Address

M.G. Road, Pune, Maharashtra, India

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.12.2014

As on

31.12.2013

LONG TERM BORROWING

 

 

Loan from Bank

(secured by hypothecation of vehicles)

0.256

0.000

SHORT TERM BORROWING

 

 

Cash Credit

(Secured by hypothecation of stocks and book debts)

56.915

54.921

Total

57.171

54.921

 

Auditors :

 

Name :

Price Waterhouse and Company Bangalore LLP

Chartered Accountants

Address :

252, Veer Savarkar Marg, Shivaji Park, Dadar (West), Mumbai – 400028, Maharashtra, India

Income-tax PAN of auditor or auditor's firm :

AADFP9359C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company:

Oystar Verwaltungs GmbH

 

 

Ultimate Holding Company :

Odewald and Compagnie GabH and Co.

 

 

Intermediate Holding Company :

Oystar Holding GmbH

 

 

Fellow Subsidiaries :

·         Hamba Filltec GmbH and Co. KG

·         Hassia Verpackunqsmaschin GmbH

·         Oyster Thailand

·         Gasti Verpackunqsmaschin GmbH

 

 

CAPITAL STRUCTURE

 

AS ON 31.12.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

420,000

Equity Shares

Rs.100/- each

Rs. 42.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

420,000

Equity Shares

Rs.100/- each

Rs. 42.000 Million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.12.2014

31.12.2013

31.12.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

42.000

42.000

42.000

(b) Reserves & Surplus

94.391

72.090

51.984

(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)

136.391

114.090

93.984

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.256

0.000

0.981

(b) Deferred tax liabilities (Net)

1.094

1.611

1.416

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

4.806

3.914

2.244

Total Non-current Liabilities (3)

6.156

5.525

4.641

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

56.915

54.921

49.675

(b) Trade payables

89.861

88.587

54.940

(c) Other current liabilities

9.114

26.995

27.693

(d) Short-term provisions

7.473

4.419

3.603

Total Current Liabilities (4)

163.363

174.922

135.911

 

 

 

 

TOTAL

305.910

294.537

234.536

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

79.511

86.530

94.209

(ii) Intangible Assets

0.470

1.180

1.095

(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

18.670

17.163

9.423

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

98.651

104.873

104.727

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

52.173

49.710

46.544

(c) Trade receivables

90.422

76.198

28.161

(d) Cash and cash equivalents

35.963

37.210

16.875

(e) Short-term loans and advances

28.441

26.213

38.159

(f) Other current assets

0.260

0.333

0.070

Total Current Assets

207.259

189.664

129.809

 

 

 

 

TOTAL

305.910

294.537

234.536

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2014

31.12.2013

31.12.2012

 

SALES

 

 

 

 

Total Revenue

407.085

335.325

378.593

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

43.289

40.618

72.007

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

10.277

10.317

10.236

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

33.012

30.301

61.771

 

 

 

 

 

Less

TAX

10.711

10.196

20.397

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

22.301

20.105

41.374

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

67.952

47.847

92.525

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Interim Dividend on Equity Shares for the year

0.000

0.000

70.480

 

dividend Distribution tax on Interim Dividend on Equity Shares

0.000

0.000

11.435

 

Transfer to General Reserve

0.000

0.000

4.137

 

Balance Carried to the B/S

90.253

67.952

47.847

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Export of FOB Basis

132.186

132.186

163.133

 

TOTAL EARNINGS

132.186

132.186

163.133

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

26.339

26.339

14.870

 

TOTAL IMPORTS

26.339

26.339

14.870

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

53.10

47.87

98.50

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

31.12.2014

31.12.2013

31.12.2012

Current Maturities of Long term debt

0.194

1.020

1.077

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

31.12.2014

31.12.2013

31.12.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.79

10.29

26.34

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.27

0.66

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.42

0.49

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.27

1.08

0.96

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2012

31.12.2013

31.12.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

42.000

42.000

42.000

Reserves & Surplus

51.984

72.090

94.391

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

93.984

114.090

136.391

 

 

 

 

long-term borrowings

0.981

0.000

0.256

Short term borrowings

49.675

54.921

56.915

Current maturities of long-term debts

1.077

1.020

0.194

Total borrowings

51.733

55.941

57.365

Debt/Equity ratio

0.550

0.490

0.421

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2012

31.12.2013

31.12.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Revenue

378.593

335.325

407.085

 

 

(11.429)

21.400

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2012

31.12.2013

31.12.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Revenue

378.593

335.325

407.085

Profit

41.374

20.105

22.301

 

10.93%

6.00%

5.48%

 

 

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

No

8

Designation of contact person

No

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

Yes

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

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

COMPANY OVERVIEW

 

Subject a subsidiary of Oystar Verwaltungs GmbH Germany, was incorporated under The Companies Act, 1956 of India on June 19, 1997.

 

The company primary business is to manufacture, export, import and deal in all types of packaging machines, allied systems and accessories.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10066852

31/03/2012 *

120,000,000.00

CANARA BANK

11, M.G. ROAD, CAMP, PUNE, MAHARASHTRA - 411001,
INDIA

B37763554

 

* Date of charge modification


 

FIXED ASSETS

 

TANGIBLE ASSETS:

·         Freehold Land

·         Factory Building

·         Plant and Machinery

·         Office Equipment

·         Computers

·         Furniture and Fixture

·         Vehicle

 

INTANGIBLE ASSETS:

·         Technical Knowhow

·         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.65.68

UK Pound

1

Rs.101.02

Euro

1

Rs.71.35

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAS

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--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

 

48

 

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.