MIRA INFORM REPORT

 

 

Report No. :

342568

Report Date :

27.09.2015

 

IDENTIFICATION DETAILS

 

Name :

FUNDERMAX INDIA PRIVATE LIMITED (w.e.f. 07.01.2010)

 

 

Formerly Known As :

MAX COMPACT INDIA PRIVATE LIMITED

 

 

Registered Office :

1st Floor, No. 13, 13th Cross, Wilson Garden, Bangalore – 560027, Karnataka

Tel. No.:

91-80-41117004 / 46617000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.05.2007

 

 

Com. Reg. No.:

08-059958

 

 

Capital Investment / Paid-up Capital :

Rs.85.050 Million

 

 

CIN No.:

[Company Identification No.]

U36998KA2007PTC059958

 

 

IEC No.:

0309001714

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRF02271D

 

 

PAN No.:

[Permanent Account No.]

AAFCM0632A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in trading and marketing of compact exteriors and compact interiors laminates and related accessories.

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 437000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated on 15th May, 2007. It is a subsidiary of “Fundermax GmbH, Austria”. It has fine track record.

 

Reserves of the company is low. However, management has reported a significant improvement in its revenue base and profit during FY 2014. Further, the rating also takes into consideration its decent financial risk profile marked by decent networth, zero debt and fair liquidity.

 

Trade relations are reported to be fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

The company can be considered normal for business dealing 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 :

Ms. Poonam Bhattad

Designation :

Accounts Manager

Contact No.:

91-80-46617000

Date :

25.09.2015

 

LOCATIONS

 

Registered Office :

1st Floor, No. 13, 13th Cross, Wilson Garden, Bangalore – 560027, Karnataka, India

Tel. No.:

91-80-41117004 / 46617000

Fax No.:

91-80-41127053

E-Mail :

officeindia@fundermax.biz

prashanth.reddy@fundermax.biz

Poonam.bhattad@fundermax.biz

Website :

www.fundermax.biz

Location :

Owned

Locality :

Commercial

 

 

Branch Office:

C-7, Devendra Apartments (Back Side), 2nd Floor, Sahyog Mandir Road, Ghantali, Thane – 400602, Maharashtra, India

 

 

DIRECTORS

 

As on 22.09.2014

 

Name :

Rene Haberl

Designation :

Director

Address :

10.-Oktober-Strabe 16, Kraig, 9311, Austria

Date of Birth/Age :

08.06.1972

Date of Appointment :

29.08.2009

DIN No.:

02684445

 

 

Name :

Mr. Prashanth Reddy

Designation :

Managing Director

Address :

House No. 10, 9th 'H' Main, Sampangi Complex, Vijayanagar, Iind Stage, Bangalore - 560040, Karnataka, India

Date of Birth/Age :

09.08.1972

Date of Appointment :

13.09.2012

DIN No.:

02699501

 

 

Name :

Mr. Johann Marchner

Designation :

Director

Address :

Breitstetter Strabe 75, Leopoldsdorf Im Marchfelde, 2285, Germany

Date of Birth/Age :

29.03.1967

Date of Appointment :

22.09.2014

DIN No.:

06814696

 


 

KEY EXECUTIVES

 

Name :

Ms. Poonam Bhattad

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS

 

As on 22.09.2014

 

Names of Shareholders

 

No. of Shares

Fundermax GmbH, Austria

 

1004999

Rene Haberl

 

1

Total

 

1005000

 

As on 22.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

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 trading and marketing of compact exteriors and compact interiors laminates and related accessories.

 

 

Products :

High Pressure Laminates

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Laminates

Countries :

Austria

 

 

Terms :

 

Selling :

Cash and Credit (30/60/90 Days)

 

 

Purchasing :

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

End Users and OEMs

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 :

35 (Approximately)

 

 

Bankers :

Banker Name

ICICI Bank Limited

Branch Address

Commissariat Road, Bangalore Branch, Karnataka, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

000205018071

IFSC Code :

ICIC0000002

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

x

Auditors :

 

Name :

P. Chandrasekar

Chartered Accountant

Address :

S-512, 514, Manipal Centre, 47,Dikenson Road, Bangalore – 560042, Karnataka, India

PAN No.:

AABFP1536H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Fundermax GmbH, Austria

 

 

CAPITAL STRUCTURE

 

As on 22.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

30000000

Equity Shares

Rs.10/- each

Rs.300.000 Million

 

Issued & Subscribed Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

15005000

Equity Shares

Rs.10/- each

Rs.150.050 Million

 

Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1005000

Equity Shares

Rs.10/- each

Rs.10.050 Million

 

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

30000000

Equity Shares

Rs.10/- each

Rs.300.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

8505000

Equity Shares

Rs.10/- each

Rs.85.050 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

85.050

85.050

85.050

(b) Reserves & Surplus

68.032

31.134

1.755

(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)

153.082

116.184

86.805

 

 

 

 

(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

0.669

0.648

0.399

Total Non-current Liabilities (3)

0.669

0.648

0.399

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

56.387

25.477

57.455

(c) Other current liabilities

14.101

25.985

27.008

(d) Short-term provisions

2.814

0.580

0.213

Total Current Liabilities (4)

73.302

52.042

84.676

 

 

 

 

TOTAL

227.053

168.874

171.880

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.985

4.849

4.341

(ii) Intangible Assets

0.076

0.351

0.486

(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)

0.198

0.044

0.093

(d)  Long-term Loan and Advances

2.126

2.117

0.778

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.385

7.361

5.698

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

85.139

64.327

68.741

(c) Trade receivables

23.689

2.443

0.007

(d) Cash and cash equivalents

89.379

80.539

58.578

(e) Short-term loans and advances

19.631

13.502

7.986

(f) Other current assets

1.830

0.702

30.870

Total Current Assets

219.668

161.513

166.182

 

 

 

 

TOTAL

227.053

168.874

171.880

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

TOTAL

416.357

299.763

192.792

 

 

 

 

 

Less

EXPENSES

364.344

255.251

164.864

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

52.013

44.512

27.928

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.129

0.984

0.721

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

50.884

43.528

27.207

 

 

 

 

 

Less

TAX

13.987

14.148

10.776

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

36.897

29.380

16.431

 

 

 

 

 

 

IMPORTS

 

 

 

 

Purchase of stock-in-trade

239.368

165.198

129.939

 

TOTAL IMPORTS

239.368

165.198

129.939

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

4.33

3.45

1.93

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

1000.000

 

The above information has been parted by Ms. Poonam Bhattad (Accounts Manager).

 


 

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 flows from (used in) operating activities

(16.716)

(14.100)

(10.563)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/ Total Income)

(%)

8.86

9.80

8.52

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

22.43

25.78

15.84

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

0.37

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.00

3.10

1.96

 

 

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

85.050

85.050

85.050

Reserves & Surplus

1.755

31.134

68.032

Net worth

86.805

116.184

153.082

 

 

 

 

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

192.792

299.763

416.357

 

 

55.485

38.895

 

 

 

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

192.792

299.763

416.357

Profit

16.431

29.380

36.897

 

8.52%

9.80%

8.86%

 

 

 

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

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 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

 

Note:

Registered address has been shifted from the 503 - 504, 5th Floor, Brigade Towers, Brigade Road, Bangalore - 560025, Karnataka India to the present address.

 

 

CORPORATE INFORMATION

 

The Company was incorporated on May 15, 2007 as a majority owned subsidiary of Fundermax GmbH, Austria. Presently, the principal activities of the Company include trading and marketing of compact exteriors and compact interiors laminates and related accessories.

 

 

PERFORMANCE OF THE COMPANY

 

During the year the company has shown gross revenues of Rs.416.357 Million indicating an increase by Rs.116.594 Million over the earlier fiscal. In terms of percentage it is more by 139%

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Land
  • Furniture and Fixtures
  • Vehicles
  • Motor vehicles
  • Office Equipment
  • Computer Equipments
  • Other Equipments

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.100.88

Euro

1

Rs.73.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

7

--RESERVES

1~10

4

--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

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

 

54

 

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.