MIRA INFORM REPORT

 

 

Report No. :

339194

Report Date :

07.09.2015

 

IDENTIFICATION DETAILS

 

Name :

FELDER WOODWORKING MACHINES PRIVATE LIMITED

 

 

Registered Office :

Western Edge 1, Unit No. 501, Western Express Highway, Borivali (East), Mumbai – 400006, Maharashtra

Tel. No.:

91-22-33734300

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.01.2011

 

 

Com. Reg. No.:

11-212532

 

 

Capital Investment / Paid-up Capital :

Rs.3.070 Million

 

 

CIN No.:

[Company Identification No.]

U51101MH2011PTC212532

 

 

IEC NO.:

0310088151

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCF6721F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Woodworking machines industrial woodworking machine, Automatic woodworking machines, Sliding table panel saw etc.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (17)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is subsidiary of “M/S. Felder KG, Austria”, it is established company having moderate track record.

 

The company has reported weak financial risk profile, marked by losses from its operations over the years and due which it has accumulated and it has fully eroded the net worth position of the company.

 

This rating is partially offsets by the managerial and financial support receives from its holding company.

 

However, business is active. Payment are reported to be slow.

 

In view of weak operational and financial base, the company can be considered for business dealing with safe and secure 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

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 31-03-2013.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mar. Pradeep

Designation :

Account Department

Contact No.:

91-22-33734300

Date :

03.09.2015

 

 

LOCATIONS

 

Registered Office :

Western Edge 1, Unit No. 501, Western Express Highway, Borivali (East), Mumbai – 400006, Maharashtra, India

Tel. No.:

91-22-33734300

Fax No.:

Not Available

E-Mail :

c.shah@felder-india.com

Location :

Owned

Locality :

Industrial

 

 

Factory :

112/1/B – 1, GIDC, Umergaon, - 396171, Gujarat, India

 

 

Branch Office :

18-19, Changodar Industrial Estate, Part -II

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Johann Felder

Designation :

Director

Address :

Salzbergstrasse 26, A-6067, Absam, 6067, Austria

Date of Birth/Age :

12.11.1956

Date of Appointment :

19.01.2011

DIN No.:

03367733

 

 

Name :

Ms. Chhaya Shah

Designation :

Director

Address :

2-A, Gulmohar Co-Operative Society,, Aarey Road, Goregaon West, Mumbai - 400062, Maharashtra, India

Date of Birth/Age :

22.09.1970

Date of Appointment :

19.01.2011

DIN No.:

03369938

 

 

Name :

Mr. Tushar Kashinath Tandel

Designation :

Director

Address :

C- 38, Sadanand Park CHS, Inside Old M.H.B. Colony, L.T. Road, Borivali (West), Mumbai - 400091, Maharashtra, India

Date of Birth/Age :

22.09.1971

Date of Appointment :

01.12.2011

DIN No.:

05133045

 

 

KEY EXECUTIVES

 

Name :

Mar. Pradeep

Designation :

Account Department

 

 

Name :

Ms. Varsha Tiwari

Designation :

Marketing Executive

Address :

501, Western Edge 1, Above Metro Western Express Highway, Borivali East, Mumbai – 400066, Maharashtra, India

Mobile No.:

91-9953354988

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Felder KG

 

306929

Chhaya Shah

 

1

Total

 

306930

 

 

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 :

Trader of Woodworking machines industrial woodworking machine, Automatic woodworking machines, Sliding table panel saw etc.

 

 

Products/Services :

  • Edgebanding Machines
  • Planer Thicknessers
  • Spindle Moulders
  • Drilling and Boring Machines
  • Venner Presses
  • Industry Panel Saws
  • Wooden Dust Extractor
  • Wide Belts Sanders
  • Planer Thicknessers for Wooden Industry
  • Panel Saw for Cabinet Making

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Woodworking Machine

Countries :

Austria

 

 

Terms :

 

Selling :

Cash, Advance Payment and Cheque

 

 

Purchasing :

Cash, Advance Payment and Cheque

 

 

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 :

Retailers and End Users

 

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

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Bank Name

HDFC Bank Limited

Branch

Shimpoli Junction, S.V. Road, Borivali (West), Mumbai, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

91-22-32442475

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)

The number is continuously ringing

 

 

 

Auditors :

 

Name :

Dadheech and Kapoor

Chartered Accountants

Address :

319-20, Rex Chambers, W H Marg, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-22695182

Mobile No.:

91-9833325625

Fax No.:

91-22-22618117

E-Mail :

info@dandk.in

rakesh@dandk.in

Website :

www.dandk.in

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

AEVPK0467L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company :

Felder KG, Austria

 

 

Others :

Felder UK Limited, Mumbai

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

306993

Equity Shares

Rs.10/- each

Rs.3.070 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

3.070

3.070

3.070

(b) Reserves & Surplus

(31.618)

(15.076)

(5.232)

(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)

(28.548)

(12.006)

(2.162)

 

 

 

 

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

83.147

70.705

42.024

(c) Other current liabilities

3.086

4.581

8.818

(d) Short-term provisions

1.207

1.506

1.118

Total Current Liabilities (4)

87.440

76.792

51.960

 

 

 

 

TOTAL

58.892

64.786

49.798

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.369

5.259

5.735

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

3.155

1.422

1.422

Total Non-Current Assets

6.524

6.681

7.157

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

38.067

35.382

20.511

(c) Trade receivables

2.572

4.531

2.044

(d) Cash and cash equivalents

3.148

12.355

18.217

(e) Short-term loans and advances

0.000

0.019

0.071

(f) Other current assets

8.581

5.818

1.798

Total Current Assets

52.368

58.105

42.641

 

 

 

 

TOTAL

58.892

64.786

49.798

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Revenue from Operations

153.652

152.286

36.085

 

Other Income

3.548

0.783

0.101

 

TOTAL (A)

157.200

153.069

36.186

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

118.144

133.593

48.908

 

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

(2.686)

(14.871)

(20.511)

 

Employees benefits expense

18.198

16.629

3.585

 

Other expenses

28.388

26.254

10.564

 

TOTAL (B)

162.044

161.605

42.546

 

 

 

 

 

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

(4.844)

(8.536)

(6.360)

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

10.837

0.306

0.540

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

(15.681)

(8.842)

(6.900)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.860

1.003

0.250

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

(16.541)

(9.845)

(7.150)

 

 

 

 

 

Less

TAX (H)

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

(16.541)

(9.845)

(7.150)

 

 

 

 

 

 

IMPORTS

 

 

 

 

Machinery

0.000

90.169

25.496

 

Components and Stores parts

113.962

12.604

2.726

 

TOTAL IMPORTS

113.962

102.773

28.222

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(50.61)

(32.06)

(23.29)

 

 

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 operating activity

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(10.77)

(6.46)

(19.81)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

(3.15)

(5.61)

(17.63)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(28.09)

(15.20)

(14.36)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.58

0.82

3.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.60

0.76

0.82

 

 

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

3.070

3.070

3.070

Reserves & Surplus

(5.232)

(15.076)

(31.618)

Net worth

(2.162)

(12.006)

(28.548)

 

 

 

 

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)

Sales

36.085

152.286

153.652

 

 

322.020

0.897

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

36.085

152.286

153.652

Profit

(7.150)

(9.845)

(16.541)

 

(19.81%)

(6.46%)

(10.77%)

 

 

 

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

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

 

 

 

 

 

YEAR IN RETROSPECT

 

The Company achieved a turnover and other income of Rs.157.200 Million compared to previous year of Rs.153.069 Million. The Loss for the year was Rs. 16.541 Million compared to a loss of Rs.9.845 Million in the previous period.

 

The Company is a Subsidy of M/s. Felder KG, Austria, it holds the entire share capital of the Company expect for a single share

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Camera
  • Furniture and Fixture
  • AC-Bengal URO
  • Office Equipment
  • Air Conditioner
  • Computer
  • Electronic Fitting
  • Modular Furniture

 

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.66.40

UK Pound

1

Rs.101.19

Euro

1

Rs.73.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

2

--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

 

17

 

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.