MIRA INFORM REPORT

 

 

Report No. :

343666

Report Date :

06.10.2015

 

IDENTIFICATION DETAILS

 

Name :

LIEBHERR CMCTEC INDIA PRIVATE LIMITED

 

 

Registered Office :

Gat No.196-199, Village Dhaygudewadi (Boripardhi), Pune Solapur, National Highway – 9, Taluka Daund, Pune-412203, Maharashtra

Tel. No.:

91-2117-305300

 

 

Country :

India

 

 

Financials (as on) :

30.06.2014

 

 

Date of Incorporation :

07.01.2008

 

 

Com. Reg. No.:

11-133920

 

 

Capital Investment / Paid-up Capital :

Rs.2455.616 Million

 

 

CIN No.:

[Company Identification No.]

U74999PN2008FTC133920

 

 

IEC No.:

0308015444

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCL4052F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Cranes and Forklifts, Cranes, Dock Levelers, Refrigeration and Port equipment.

 

 

No. of Employees :

150  (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

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 'Liebherr CMCtec Gmbh".

 

It is an established company incorporated in the year 2008 having moderate track.

 

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

 

Further, the rating also takes into consideration unfavorable gap between trade payables and trade receivables.

 

However, this rating weakness is partially offset by strong managerial and financial support received from its holding company.

 

Trade relations are reported as fair. Business is active. Payment terms are reported as slow but correct

 

In view of the aforesaid, 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

 

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 31-03-2015.

 

INFORMATION PARTED BY

 

Name :

Mr. Syeed Bin Yahya

Designation :

Director

Contact No.:

91-9766313840

Date :

03.10.2015

 

 

LOCATIONS

 

Registered Office :

Gat No.196-199, Village Dhaygudewadi (Boripardhi), Pune Solapur, National Highway – 9, Taluka Daund, Pune-412203, Maharashtra, India 

Tel. No.:

91-2117-305300/249249

Mobile No. :

91-9765400822 (Mr. Sahebrao)

91-9766313840 (Mr. Sayed Bin Yahya)

Fax No.:

91-2117-305301

E-Mail :

gabriel.ituralde@liebherr.com

sahebrao.jagtap@liebherr.com

syeed.yahya@liebher.com

ketan.ranade@liebherr.com

Website :

http://www.libherr.com

Location :

Owned

 

 

Head Office:

D-16/3 and 4 , MIDC Ground Floor, TTC Industrial Area, Turbhe, Navi Mumbai – 400703, Maharashtra, India

Tel. No.:

91-22-412675-00

Fax No.:

91-22-412675-99

 

 

DIRECTORS

 

AS ON 29.12.2014

 

Name :

Mr. Syeed Bin Yahya

Designation :

Director

Address :

H. No 16-2-855 To 865, 102 Arman Towers, Akbar Bagh, Malakpet, Hyderabad - 500036, Telangana, India

Date of Birth/Age :

03.01.1963

Date of Appointment :

01.01.2014

DIN No.:

06761765

 

 

Name :

Mr. Mathias Sebastian Knorr

Designation :

Director

Address :

106, Kumar City, Near Royal Orchid Hotel, Kalyani Nagar, Pune - 411014, Maharashtra, India

Date of Birth/Age :

23.07.1977

Date of Appointment :

12.06.2014

DIN No.:

06885290

 

 

KEY EXECUTIVES

 

Name :

Mr. Ketan Shrikant Ranade

Designation :

Secretary

Address :

Orchid, Row House No.9, Near Kailas Jivan Factory, Dhayri, Sinhgad Road, Pune - 411041, Maharashtra, INDIA

Date of Appointment :

07.07.2014

PAN No:

ARHPR6789D

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.12.2014

 

Names of Shareholders

 

No. of Shares

Liebherr CMCtec GmbH, Germany

 

245561560

Liebherr – Mischtechnik GmbH, Germany

 

1

Total

 

245561561

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.12.2014

 

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 :

Trader of Cranes and Forklifts, Cranes, Dock Levelers, Refrigeration and Port equipment.

 

 

Products :

  • Cranes and Forklifts
  • Cranes
  • Dock Levelers
  • Refrigeration
  • Port equipment

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Construction Equipment’s

Countries :

Australia

Saudi Arabia

 

 

Imports :

 

Products :

Equipment’s

Countries :

  • Germany
  • Spain

 

 

Terms :

 

Selling :

L/C, 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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

End users and OEMS

 

Reference :

Srivaari Engineering Products Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Banker Name

Deutsche Bank

Branch Address

Kodak House, D N Road, Fort, 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 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 :

Sastakar Vaidya and Company

Chartered Accountants

Address :

307, Lunkad Sky Vista Vimannagar

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

ABEFS0740Q

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • Liebherr CMCtec GmbH, Germany

 

 

Associate:

  • Liebherr Werk Biberach GmbH, Germany

 

 

CAPITAL STRUCTURE

 

AFTER 29.12.2014

 

Authorised Capital : Rs. 2470.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 2459.514 Million

 

AS ON 30.06.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

247000000

Equity Shares

Rs.10/- each

Rs. 2470.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

245561561

Equity Shares

Rs.10/- each

Rs. 2455.616 Million

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

30.06.2014

(15 Months)

31.03.2013

(12 Months)

31.03.2012

(12 Months)

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2455.616

1255.616

1255.616

(b) Reserves & Surplus

(2095.583)

(1034.162)

(562.350)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

3.899

3.899

3.899

Total Shareholders’ Funds (1) + (2)

363.932

225.353

697.165

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

837.200

395.216

551.534

(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

2.014

1.889

0.000

Total Non-current Liabilities (3)

839.214

397.105

551.534

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

345.179

740.238

184.379

(b) Trade payables

531.088

419.670

413.156

(c) Other current liabilities

148.602

439.005

135.567

(d) Short-term provisions

0.015

0.063

3.661

Total Current Liabilities (4)

1024.884

1598.976

736.763

 

 

 

 

TOTAL

2228.030

2221.434

1985.462

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1477.721

1493.506

582.434

(ii) Intangible Assets

3.421

6.280

10.604

(iii) Capital work-in-progress

12.096

20.019

915.124

(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

0.000

0.000

10.752

(e) Other Non-current assets

19.730

17.294

0.000

Total Non-Current Assets

1512.968

1537.099

1518.914

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

549.275

585.016

320.007

(c) Trade receivables

26.273

20.870

26.120

(d) Cash and cash equivalents

2.933

0.368

7.330

(e) Short-term loans and advances

133.789

74.772

112.129

(f) Other current assets

2.792

3.309

0.962

Total Current Assets

715.062

684.335

466.548

 

 

 

 

TOTAL

2228.030

2221.434

1985.462

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

30.06.2014

(15 Months)

31.03.2013

(12 Months)

31.03.2012

(12 Months)

 

SALES

 

 

 

 

Income

282.481

238.371

246.398

 

Other Income

35.769

1.865

0.113

 

TOTAL

318.250

240.236

246.511

 

 

 

 

 

 

EXPENSES

1056.317

714.278

480.634

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(846.526)

(530.098)

(234.123

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

94.577

58.286

22.069

 

 

 

 

 

 

EXTRA ORDINARY ITEM

0.002

0.000

(45.529)

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(751.949)

(471.812)

(210.663)

 

 

 

 

 

 

TAX

309.472

0.000

0.057

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(1061.421)

(471.812)

(210.720

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(8.31)

(3.76)

(1.70)

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

400.000

 

The above information has been parted by Mr. Syeed Bin Yahya

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

30.06.2014

(15 Months)

31.03.2013

(12 Months)

31.03.2012

(12 Months)

Current Maturities of Long term debt

83.720

386.334

124.782

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

30.06.2014

(15 Months)

31.03.2013

(12 Months)

31.03.2012

(12 Months)

Net Profit Margin

(PAT / Sales)

(%)

(375.75)

(197.93)

(85.52)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(33.93)

(21.43)

(19.68)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(2.07)

(2.09)

(0.30)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.48

6.75

1.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.70

0.43

0.63

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

30.06.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

1255.616

1255.616

2455.616

Reserves & Surplus

(562.350)

(1034.162)

(2095.583)

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

3.899

3.899

3.899

Net worth

697.165

225.353

363.932

 

 

 

 

long-term borrowings

551.534

395.216

837.200

Short term borrowings

184.379

740.238

345.179

Current Maturities of long-term debts

124.782

386.334

83.720

Total borrowings

860.695

1521.788

1266.099

Debt/Equity ratio

1.235

6.753

3.479

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

30.06.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

246.398

238.371

282.481

 

 

(3.258)

18.505

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

30.06.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

246.398

238.371

282.481

Profit

(210.720)

(471.812)

(1061.421)

 

(85.52%)

(197.93%)

(375.75%)

 

 

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

Yes

18

Major suppliers

No

19

Major customers

Yes

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 four 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: NO CHARGES EXIST FOR COMPANY

 

OPERATIONS AND PERFORMANCE

 

The Company generated total revenue from operations of approx. INR 441.700 Million in the current year ended on 30th June 2014 as against approx. INR 240.200 Million in the previous year ended on 31st March 2013. The net loss for the period from continuing operations stood at approx. INR 750.000 Million and the net loss for the period from discontinuing operations stood at approx. INR 309.400 Million as compared to net loss of INR 470.000 Million during the previous year from the continuing operations. The operational performance of the Company has been very resilient in the year due to increase in operational efficiency, growth in exports and improvement in sentiments of the market.

 

 

UNSECURED LOAN

 

PARTICULARS

30.06.2014

(15 Months)

(Rs. in Million)

31.03.2013

(12 Months)

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Other external commercial borrowings

837.200

395.216

SHORT-TERM BORROWINGS

 

 

Loans repayable on demand

345.179

740.238

Total

1182.379

1135.454

 

 

CONTINGENT LIABILITIES:

 

(Rs. in million)

PARTICULARS

30.06.2014

(15 Months)

(Rs. in Million)

31.03.2013

(12 Months)

(Rs. in Million)

 

 

 

Bank Guarantees outstanding

2.100

1.149

Bond to Special Valuation Branch ( S.V.B) to Commissioner of Customs JNPT, Mumbai ,and to Special Valuation Branch (SVB) Air Cargo Complies Mumbai.

0.000

50.000

 

FIXED ASSETS

 

Tangible assets

 

 

Intangible 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 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.65.29

UK Pound

1

Rs.99.31

Euro

1

Rs.73.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

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

 

30

 

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.