MIRA INFORM REPORT

 

 

Report No. :

340833

Report Date :

14.09.2015

 

IDENTIFICATION DETAILS

 

Name :

LEONI CABLE SOLUTIONS (INDIA) PRIVATE LIMITED (w.e.f. 05.08.2008)

 

 

Formerly Known As :

LEONI SPECIAL CABLES (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Indospace Rohan Industrial Park, Gat No.428, Village, Mahalunge, Off Chakan – Talegaon Road, Taluka Khed, Pune – 410 501, Maharashtra

Tel. No.:

91-2135-391600

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.01.2006

 

 

Com. Reg. No.:

25-149865

 

 

Capital Investment / Paid-up Capital :

Rs.499.728 million

 

 

CIN No.:

[Company Identification No.]

U31300PN2006PTC149865

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged in the manufacturing and sale of wiring and cable systems.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

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 a subsidiary of “LEONI KABEL HOLDING GMBH”, Germany. Subject an established company has a moderate track record.

 

Company possesses weak operational performance and incurred huge losses from its operational activities.

 

Rating further constrained on account of company’s moderate financial risk profile and negative net worth profile of the company.

 

However, rating limitation are partially offset by strong financial and managerial support that company receives from its holding entity.

 

Business is active. Payments are reported to be slow.

 

In view of strong holding entity support, the company can be considered for business dealings on safe and secured 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.

 

 

 

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) DEFAILTERS’ 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 DENIED BY

 

Name :

Mr. Shailesh Bijegaonkar

Designation :

Sales Manager

Contact No.:

91-8411966240

Date :

12.09.2015

 

 

LOCATIONS

 

Registered Office/ Corporate Office/ Factory :

Indospace Rohan Industrial Park, Gat No.428, Village, Mahalunge, Off Chakan – Talegaon Road, Taluka Khed, Pune – 410 501, Maharashtra, India

Tel. No.:

91-2135-391600

91-20-40111424

Fax No.:

91-2135-391650

E-Mail :

leoni-cables-india@leoni.com

sanjeev.maheshwari@leoni.com

werner.bernard@leoni.com

pravin.narayan@lsc.leoni.com

mahendra.pareek@leoni.om

Website :

www.leoni.com

 

 

DIRECTORS

 

As on 22.09.2014

 

Name :

Mr. Pushpendra Shyam Singh

Designation :

Managing Director

Address :

3A, Sorrento Enclave, No. 4 Sardar, Patel Road, Adyar, Chennai – 600 020, Tamilnadu, India

Date of Birth/Age :

21.01.1958

Qualification :

B.Sc. and MBA

Date of Appointment :

12.04.2012

DIN No.:

05251462

 

 

Name :

Mr. Bruno Fankhauser

Designation :

Director

Address :

Rebbergstrasse 65, Wollerau, 8832, Switzerland

Date of Birth/Age :

10.10.1971

Date of Appointment :

21.05.2012

DIN No.:

05265574

 

 

Name :

Mr. Wolfgang Losch

Designation :

Director

Address :

Forstackerweg 11 A, Belmbrach, Roth,  Germany

Date of Birth/Age :

31.05.1957

Date of Appointment :

21.05.2012

DIN No.:

05280717

 

 

KEY EXECUTIVES

 

Name :

Ms. Vrushali Prashant Eksambekar

Designation :

Secretary

Address :

F-84, Sneh Society, Mhada Project, Behind Corporation Bank, S.R. No.29/1, 30/1, Hingane, Karvenagar, Pune – 411 052, Maharashtra, India

Date of Birth/Age :

23.07.1987

Date of Appointment :

02.06.2014

PAN No.:

AAOPE4253F

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 22.09.2014

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Leoni Special Cables GmbH, Germany

10000

0.02

Leoni Kabel Holding GmbH, Germany

49962800

99.98

Total

49972800

100.00

 

 

 

As on 19.03.2015

 

Names of Allottees

 

No. of Shares

Leoni Kabel Holding GmbH, Germany

20000000

Total

20000000

 

As on 22.09.2014

 

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 :

Subject is engaged in the manufacturing and sale of wiring and cable systems.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

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

 

 

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

 

 

No. of Employees :

Information declined by the 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

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

SHORT TERM BORROWINGS

 

 

Rupee term loans from banks

971.989

4.073

Total

971.989

4.073

 

Banking Relations :

 

 

 

Auditors :

 

Name :

SRBC and Company LLP

Chartered Accountants

Address :

C-401, 4th Floor, Panchshil Tech Park, Yerwada (Near Don Bosco School), Pune – 411 006, Maharashtra, India

Tel. No. :

91-20-66036000

Fax No. :

91-20-66015900

PAN No.:

ABSFS4151K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company :

Leoni Kabel Holding GmbH, Germany

 

 

 

Ultimate Holding company :

Leoni Ag

 

 

Associate :

  • Leoni Kabel Gmbh
  • Leoni Kabel Polska Sp. Z.o.o.
  • Leoni Studer Ag
  • Leoni Fiber Optics
  • Leoni Kerpen Gmbh Gmbh
  • Leoni Special Cables Gmbh
  • Leoni Elocab Gmbh
  • Leoni (sea) Pte.Ltd.
  • Leoni Cable Inc.

 

 

CAPITAL STRUCTURE

 

After 22.09.2014

 

Authorised Capital : Rs. 1200.000 Million

 

Issued, Subscribed & Paid-up Capital : 999.728 Million

 

 

As on 22.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

120000000

Equity Shares

Rs.10/- each

Rs.1200.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

49972800

Equity Shares

Rs.10/- each

Rs.499.728 million

 

 

 

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs.500.000 million

 

 

 

 

 

Issued Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs.500.000 million

 

 

 

 

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

49972800

Equity Shares

Rs.10/- each

Rs.499.728 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

499.728

26.728

26.728

(b) Reserves & Surplus

(550.731)

(129.123)

(18.419)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

396.000

0.000

Total Shareholders’ Funds (1) + (2)

(51.003)

293.605

8.309

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.003

(c) Other long term liabilities

9.210

0.000

0.000

(d) long-term provisions

1.578

0.698

0.000

Total Non-current Liabilities (3)

10.788

0.698

0.003

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

971.989

4.073

0.000

(b) Trade payables

287.931

61.402

4.371

(c) Other current liabilities

42.896

81.349

0.362

(d) Short-term provisions

2.242

1.567

0.000

Total Current Liabilities (4)

1305.058

148.391

4.733

 

 

 

 

TOTAL

1264.843

442.694

13.045

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

588.263

5.258

0.407

(ii) Intangible Assets

0.941

0.092

0.000

(iii) Capital work-in-progress

23.628

109.569

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

49.256

202.372

0.436

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

662.088

317.291

0.843

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

287.435

93.140

0.081

(c) Trade receivables

202.867

3.907

0.116

(d) Cash and cash equivalents

1.500

0.000

11.553

(e) Short-term loans and advances

110.953

28.356

0.452

(f) Other current assets

0.000

0.000

 

Total Current Assets

602.755

125.403

12.202

 

 

 

 

TOTAL

1264.843

442.694

13.045

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

TOTAL INCOME

543.774

15.234

8.382

 

 

 

 

 

 Less

TOTAL EXPENSES

807.556

(86.930)

13.789

 

 

 

 

 

Less

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

(263.782)

102.164

(5.407)

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

63.438

9.295

0.000

 

 

 

 

 

 

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

(327.220)

92.869

(5.407)

 

 

 

 

 

DEPRECIATION/ AMORTISATION (F)

94.388

0.867

0.076

 

 

 

 

 

 

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

(421.608)

(112.326)

(5.483)

 

 

 

 

 

Less

TAX (I)

0.000

(0.003)

0.009

 

 

 

 

 

 

Prior Period Income

0.000

1.619

0.000

 

 

 

 

 

 

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

(421.608)

(110.704)

(5.492)

 

 

 

 

 

 

Balance Carried to the B/S (J+K+L-M)

(421.608)

(110.704)

(5.492)

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

 

64.062

0.000

 

Traded Goods

 

20.127

4.090

 

Capital Goods

 

79.653

0.000

 

TOTAL IMPORTS

NA

163.842

4.090

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(8.44)

(2.22)

(0.11)

 

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 operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

(77.53)

(726.69)

(65.52)

 

 

 

 

 

Operating Profit Margin

(PBIDT/ Total Income)

(%)

(48.51)

670.63

(64.51)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(33.97)

(33.72)

(42.03)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

8.27

(0.38)

(0.66)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

(19.06)

0.01

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.46

0.85

2.58

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

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

26.728

26.728

499.728

Reserves & Surplus

(18.419)

(129.123)

(550.731)

Share Application money pending allotment

0.000

396.000

0.000

Net worth

8.309

293.605

(51.003)

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

4.073

971.989

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

0.000

4.073

971.989

Debt/Equity ratio

0.000

0.014

(19.057)

 

 

 

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

8.382

15.234

543.774

 

 

81.747

3,469.476

 

 

 

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

8.382

15.234

543.774

Profit

(5.492)

(110.704)

(421.608)

 

(65.52%)

(726.69%)

(77.53%)

 

 

 

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

No

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

No

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

 

 

NOTE: Registered office of the company has been shifted from A-405, Galleria Hiranandani Gardens, Powai, Mumbai – 400076, Maharashtra India to the present address w.e.f. 05.12.2013

 

 

VIEW INDEX OF CHARGES No Charges Exist for Company

 


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 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. 66.39

UK Pound

1

Rs. 102.59

Euro

1

Rs. 74.90

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

TRU

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--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

 

16

 

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.