MIRA INFORM REPORT

 

 

Report No. :

350354

Report Date :

21.11.2015

 

IDENTIFICATION DETAILS

 

Name :

NYNAS NAPHTHENICS PRIVATE LIMITED

 

 

Registered Office :

22nd Floor, 2203-2205, Kesar Solitaire, Plot no. 5, Sector 19, Sanpada, Navi Mumbai – 400705, Maharashtra

Tel. No.:

91-22-67933800

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.08.2009

 

 

Com. Reg. No.:

11-195149

 

 

Capital Investment / Paid-up Capital :

Rs. 5.073 Million

 

 

CIN No.:

[Company Identification No.]

U51109MH2009FTC195149

 

 

IEC No.:

0309063175

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMN17278C

 

 

PAN No.:

[Permanent Account No.]

AADCN0672M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Speciality Oil.

 

 

No. of Employees :

5 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (59)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

 

Maximum Credit Limit :

USD 110600

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Nynas AB, Sweden, incorporated in the year 2009.

 

For the financial year ended 2014, the company has healthy operational activity marked by decent top line growth along with profitability margin of 2.6%.

 

The company has decent financial base, comfortable capital structure along with zero debt balance sheet profile.

 

The company receives strong managerial and financial support from its holding company.

 

Trade relations are fair. Business is active. Payments are regular and as per commitment.

 

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

 

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 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Sundaram

Designation :

Operation Head

Contact No.:

91-9967356363

Date :

20.11.2015

 

 

LOCATIONS

 

Registered Office :

22nd Floor, 2203-2205, Kesar Solitaire, Plot no. 5, Sector 19, Sanpada, Navi Mumbai – 400705, Maharashtra, India 

Tel. No.:

91-22-67933800

Mobile No.:

91-9967356363

Fax No.:

Not Available

E-Mail :

arjun.lad@nynas.com

seshan.sundaram@nynas.com

Website :

http://www.nynas.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Arjun Dilip Lad

Designation :

Director

Address :

B/1101, Yashvasin, Plot No. 38, Sector 27, Kharghar, Navi Mumbai-410210, Maharashtra, India

Date of Appointment :

21.08.2009

DIN No.:

02701194

 

 

Name :

Pascal Albert Johan Verhoie

Designation :

Director

Address :

6 Martin Place, Martin Place Residences, Singapore, 237989, Singapore

Date of Appointment :

28.09.2012

DIN No.:

06454497

 

 

Name :

Maria Lundin Olandersson

Designation :

Director

Address :

Klingsta Gard 17, Danderyd, Sweden, 18233, Sweden

Date of Appointment :

28.09.2012

DIN No.:

06469201

 

 

KEY EXECUTIVES

 

Name :

Mr. Sundaram

Designation :

Operation Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

 

Nynas AB, Sweden

 

506266

Nynas Oil import AB, Sweden

 

1000

 

 

 

Total

 

 

507266

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

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

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Speciality Oil.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Speciality Oil

Countries :

Sri Lanka

 

 

Imports :

 

Products :

Oil

Countries :

European Countries

 

 

Terms :

 

Selling :

Cash, Advance Payment, Cheque and Credit

 

 

Purchasing :

Cash, Advance Payment, Cheque and Credit

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Wholesalers, Retailers, End Users and OEMs

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

5 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Bandra Kurla Complex, Bandra (East), Mumbai, Maharashtra, India

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

--

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S V Ghatalia and Associates LLP

Chartered Accountants

Address :

14th Floor, The Ruby, 28, Senapati Bapat Marg, Dadar [West], Mumbai – 400028, Maharashtra, India

Tel. No.:

91-22-61920000

Fax No.:

91-22-61921000

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

ACHFS8191P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

Nynas AB, Sweden

 

 

Other Fellow Subsidiaries :

Nynas Pte Singapore

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs. 10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

507,266

Equity Shares

Rs. 10/- each

Rs. 5.073 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

5.073

5.073

5.073

(b) Reserves & Surplus

33.654

25.911

8.877

(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)

38.727

30.984

13.950

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.023

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)

0.000

0.023

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

53.099

40.682

2.450

(c) Other current liabilities

4.121

4.237

1.021

(d) Short-term provisions

1.235

2.311

1.476

Total Current Liabilities (4)

58.455

47.230

4.947

 

 

 

 

TOTAL

97.182

78.237

18.897

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.987

1.899

2.045

(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)

0.180

0.000

0.072

(d)  Long-term Loan and Advances

1.225

1.225

1.225

(e) Other Non-current assets

0.110

0.110

0.000

Total Non-Current Assets

2.502

3.234

3.342

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.800

18.884

4.026

(c) Trade receivables

45.667

33.449

6.216

(d) Cash and cash equivalents

11.514

18.553

3.653

(e) Short-term loans and advances

4.690

4.098

1.660

(f) Other current assets

0.009

0.019

0.000

Total Current Assets

94.680

75.003

15.555

 

 

 

 

TOTAL

97.182

78.237

18.897

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

294.274

157.339

 

 

 

Other Income

0.000

0.000

 

 

 

TOTAL                                    

294.274

157.339

84.321

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

55.416

43.036

 

 

 

Purchases of Stock-in-Trade

191.524

74.805

 

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(13.915)

(14.858)

 

 

 

Employees benefits expense

12.836

9.620

 

 

 

Other expenses

36.841

18.644

 

 

 

TOTAL                                    

282.702

131.247

77.859

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

11.572

26.092

(Including Interest and Depreciation Expenses)

 

 

 

 

 

Less

INTEREST EXPENSES                        

0.085

0.331

 

 

 

 

 

 

Add

INTEREST INCOME ON BANK DEPOSITS

1.425

0.266

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

12.912

26.027

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.110

0.598

 

 

 

 

 

 

 

PROFIT BEFORE TAX

11.802

25.429

6.462

 

 

 

 

 

Less

TAX                                                     

4.059

8.396

2.076

 

 

 

 

 

 

PROFIT AFTER TAX

7.743

17.033

4.386

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Exports at FOB Value

0.000

0.724

1.865

 

 

Income from rendering sales support services

41.966

24.455

24.263

 

TOTAL EARNINGS

41.966

25.179

26.128

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

50.671

39.583

14.560

 

 

Traded Goods

136.552

57.113

29.772

 

 

Capital Goods

0.000

0.000

0.762

 

TOTAL IMPORTS

187.223

96.696

45.094

 

 

 

 

 

 

Earnings Per Share (Rs.)

15.26

33.58

8.65

 

 

PARTICULARS

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

500.000

 

 

 

 

 

Expected Sales (2015-2016): Rs.1250.000 Million

 

The above information has been parted by Mr. Sundaram [Operation Head]

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

 

Net Cash flow from (used in) Operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.63

10.83

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.93

16.58

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.17

32.50

34.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.82

0.46

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.62

1.59

3.14

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

5.073

5.073

5.073

Reserves & Surplus

8.877

25.911

33.654

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

13.950

30.984

38.727

 

 

 

 

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

84.321

157.339

294.274

 

 

86.595

87.032

 

 

 

 

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

84.321

157.339

294.274

Profit

4.386

17.033

7.743

 

5.20%

10.83%

2.63%

 

 


 

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

Yes

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: NO CHARGES EXIST FOR COMPANY

 

 

CORPORATE INFORMATION

 

Subject was incorporated on 21 August 2009 as a private limited company under the Companies Act, 1956. The principal shareholders of the company are Nynas AB [holding company] a private limited company incorporated in Sweden holding 99.80% of equity shares and the balance share is held by Nynas Oil Import AB a private limited company incorporated in Sweden.

 

The principal activity of the company is to carry on the business of trading in naphthenic specialty oils and to provide sales support services to the Group Company.  


FIXED ASSETS:

 

·         Computers

·         Furniture and Fixture

·         Office Equipment

·         Leasehold Improvement

 

 


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. 66.09

UK Pound

1

Rs. 101.04

Euro

1

Rs. 70.86

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

 

59

 

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.