|
|
|
MIRA INFORM REPORT
|
Report No. : |
502880 |
|
Report Date : |
11.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
HARSCO INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Door No. 8-2-626/2, Road No.10, Banjara Hills, Hyderabad –
500034, Telangana |
|
Tel. No.: |
91-40-66240641 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
16.05.2008 |
|
|
|
|
Com. Reg. No.: |
36-059201 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 510.318 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74900TG2008FTC059201 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCH0555L |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The main business of the company is to provide full range of services to the metallurgical industries which involves metal recovery through various process like slag processing, skull and tundish processing, drop balling, briquetting and micro palletisation, etc. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Information denied by the management |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 2500000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of “Harsco Investment Europe B.V”, Netherland. It an established company incorporated in the year 2008 having fine track. As per Registrar of Companies the date of balance sheet (i.e., financial filed) is shown as 31-03-2017 but the documents related to the financial for the year 2017 are not available from any sources. As per available financials of March 2016, the company has witnessed a growth in its revenue and has achieved fair profit margin at 3.91% (approximately). The company possesses sound financial profile marked by healthy net worth base along with low debt level and favourable gap between trade payables to its trade receivables. The company also derives strong support from its holding entity and its experienced management team. Trade relations are reported as fair. Business is active. Payment terms are seems to be regular and as per commitments. In view of the aforesaid, 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
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
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
31-03-2018.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 11.04.2018
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION DENIED BY
|
Name : |
Mr. Divakar |
|
Designation : |
Finance Executive |
|
Contact No.: |
91-40-66240641 |
|
Date : |
10.04.2018 |
LOCATIONS
|
Registered Office : |
Door No. 8-2-626/2, Road No.10, Banjara Hills, Hyderabad –
500034, Telangana, India |
|
Tel. No.: |
91-40-66240641 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 31.03.2018
|
Name : |
Mr. Christopher Jeremy Stump |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
163 Hamilton Rd Lancaster Pa Lancaster 17603 United States of America |
||||||||||||||||
|
Date of Appointment : |
21.12.2015 |
||||||||||||||||
|
DIN No.: |
07274885 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Sivakumar |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
#1902, 2nd Main Road, Kengeri Upanagar, Bangalore South, Bangalore –
560060, Karnataka, India |
||||||||||||||||
|
Date of Birth/Age : |
18.07.1968 |
||||||||||||||||
|
Date of Appointment : |
16.02.2018 |
||||||||||||||||
|
DIN No.: |
07864409 |
||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Jon Stein Ploetz |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
16 Nook Aly Mechanicsburg Pa 17050 United States of America |
||||||||||||||||
|
Date of Birth/Age : |
28.02.1973 |
||||||||||||||||
|
Date of Appointment : |
16.02.2018 |
||||||||||||||||
|
DIN No.: |
07899227 |
||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Divakar |
|
Designation : |
Finance Executive |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Harsco Investment Europe BV, Netherlands |
|
37747009 |
|
Multiserv International BV, Belgium |
|
16543 |
|
Fusion Lastek Technologies Private Limited |
|
9352530 |
|
Ganapathy Finance and Investment Company |
|
3915745 |
|
|
|
|
|
Total |
|
51031827 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2017
|
Category |
Percentage |
|
Promoters [Bodies
corporate] |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The main business of the company is to provide full range of services to the metallurgical industries which involves metal recovery through various process like slag processing, skull and tundish processing, drop balling, briquetting and micro palletisation, etc. [Registered Activity] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Price Waterhouse Chartered Accountants LLP Chartered Accountants |
|
Address : |
Plot No. 77/A, 8-2-624/A/1, 3rd Floor, Road No. 10, Banjara Hills, Hyderabad – 500034, Telangana, India |
|
PAN No.: |
AAEFP5579P |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding
Company : |
·
Harsco Investments Europe BV, Netherlands |
|
|
|
|
Ultimate
Holding Company : |
·
Harco Corporation, USA |
|
|
|
|
Subsidiary
company : |
· Harsco India Metals Private Limited |
|
|
|
|
Fellow
Subsidiary company : |
· Harco Metals Group Limited · Harsco Metals and Minerals Americas · Hunnebeck Middle East FZE · Harsco Metals Australia Pty Limited · Heckett Multiserv Saudi Arabia Co. Limited · Alu Serv Middle East WLL · Harsco India Services Private Limited · Harsco Minerals Arabia LL · Harsco Corporation FZE · MultiServ International BV ·
Harsco Infrastructure Scaffolding and Formwork
Private Limited |
|
|
|
|
Enterprises which are owned, or have significant
influence of or are partners with Key management personnel and their
relatives : |
· Fusion Lastek Techonologies Private Limited ·
Sri Ganapathi Finance and Investment Company · The Oxygen Equipment & Engineering Company Limited · Oxeeco Technologies Private Limited |
CAPITAL STRUCTURE
AS ON 30.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
75000000 |
Equity Shares |
INR 10/- each |
INR 750.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
51031827 |
Equity Shares |
INR 10/- each |
INR 510.318 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
510.318 |
510.318 |
337.096 |
|
(b) Reserves & Surplus |
354.046 |
320.496 |
61.685 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
334.121 |
|
Total
Shareholders’ Funds (1) + (2) |
864.364 |
830.814 |
732.902 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
333.479 |
519.130 |
681.829 |
|
(b) Deferred tax liabilities (Net) |
11.097 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) Long-term
provisions |
4.786 |
6.411 |
3.625 |
|
Total Non-current Liabilities
(3) |
349.362 |
525.541 |
685.454 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
143.625 |
120.219 |
130.456 |
|
(b) Trade
payables |
163.304 |
152.427 |
142.163 |
|
(c) Other
current liabilities |
347.451 |
271.848 |
413.988 |
|
(d) Short-term
provisions |
0.311 |
1.036 |
4.194 |
|
Total Current
Liabilities (4) |
654.691 |
545.530 |
690.801 |
|
|
|
|
|
|
TOTAL |
1868.417 |
1901.885 |
2109.157 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
1098.384 |
1258.055 |
889.615 |
|
(ii)
Intangible Assets |
6.214 |
8.906 |
15.811 |
|
(iii)
Capital work-in-progress |
11.825 |
4.540 |
496.544 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
206.000 |
206.000 |
140.180 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
12.072 |
58.213 |
75.030 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
65.820 |
|
Total Non-Current
Assets |
1334.495 |
1535.714 |
1683.000 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
109.146 |
79.828 |
37.302 |
|
(c) Trade
receivables |
191.402 |
73.204 |
160.157 |
|
(d) Cash
and cash equivalents |
3.695 |
1.173 |
28.715 |
|
(e)
Short-term loans and advances |
111.342 |
143.564 |
106.303 |
|
(f) Other
current assets |
118.337 |
68.402 |
93.680 |
|
Total
Current Assets |
533.922 |
366.171 |
426.157 |
|
|
|
|
|
|
TOTAL |
1868.417 |
1901.885 |
2109.157 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
857.409 |
621.675 |
629.014 |
|
|
Other Income |
15.427 |
73.162 |
17.176 |
|
|
TOTAL |
872.836 |
694.837 |
646.190 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Employee benefit expense |
110.616 |
93.161 |
151.626 |
|
|
Other expenses |
469.872 |
477.272 |
390.469 |
|
|
TOTAL |
580.488 |
570.433 |
542.095 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
292.348 |
124.404 |
104.095 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
85.617 |
76.751 |
55.799 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
206.731 |
47.653 |
48.296 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
153.983 |
81.036 |
78.624 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
52.748 |
(33.383) |
(30.328) |
|
|
|
|
|
|
|
Less |
TAX |
19.197 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
33.551 |
(33.383) |
(30.328) |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Components and spare
parts |
0.000 |
0.000 |
6.713 |
|
|
Capital Goods |
0.000 |
0.000 |
218.786 |
|
|
TOTAL IMPORTS |
0.000 |
0.000 |
225.498 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
0.66 |
(0.81) |
(0.91) |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
308.350 |
220.480 |
222.047 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
116.918 |
261.215 |
(36.556) |
|
Net cash flows from (used in) operating activities |
163.007 |
176.996 |
21.474 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
81.48 |
42.98 |
92.93 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
4.48 |
8.49 |
3.93 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
2.68 |
1.56 |
2.79 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.26 |
0.10 |
0.07 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.69 |
0.68 |
0.76 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.91 |
1.03 |
1.41 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.76 |
0.66 |
0.94 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
1.29 |
1.53 |
1.91 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
3.41 |
1.62 |
1.87 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
3.91 |
(5.37) |
(4.82) |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
1.80 |
(1.76) |
(1.44) |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
3.88 |
(4.02) |
(4.14) |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.82 |
0.67 |
0.62 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.65 |
0.52 |
0.56 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.46 |
0.44 |
0.35 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
1.54 |
1.68 |
3.07 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.82 |
0.67 |
0.62 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
337.096 |
510.318 |
510.318 |
|
Reserves & Surplus |
61.685 |
320.496 |
354.046 |
|
Share Application money
pending allotment |
334.121 |
0.000 |
0.000 |
|
Net
worth |
732.902 |
830.814 |
864.364 |
|
|
|
|
|
|
Long-term borrowings |
681.829 |
519.129 |
333.479 |
|
Short term borrowings |
130.456 |
120.219 |
143.625 |
|
Current maturities of
long-term debts |
222.047 |
220.480 |
308.350 |
|
Total
borrowings |
1034.332 |
859.828 |
785.454 |
|
Debt/Equity
ratio |
1.411 |
1.035 |
0.909 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
629.014 |
621.675 |
857.409 |
|
|
|
(1.167) |
37.919 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
629.014 |
621.675 |
857.409 |
|
Profit/ (Loss) |
(30.328) |
(33.383) |
33.551 |
|
|
(4.82
%) |
(5.37
%) |
3.91
% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
510.318 |
510.318 |
|
(b) Reserves and Surplus |
|
291.606 |
270.932 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
801.924 |
781.250 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
333.479 |
519.131 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
8.268 |
8.476 |
|
Total Non-current
Liabilities (3) |
|
341.747 |
527.607 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
181.079 |
169.767 |
|
(b) Trade payables |
|
206.492 |
201.999 |
|
(c) Other
current liabilities |
|
415.796 |
385.791 |
|
(d) Short-term
provisions |
|
0.326 |
1.051 |
|
Total Current
Liabilities (4) |
|
803.693 |
758.608 |
|
|
|
|
|
|
TOTAL |
|
1947.364 |
2067.465 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
1331.725 |
1532.127 |
|
(ii)
Intangible Assets |
|
7.860 |
11.699 |
|
(iii) Tangible assets
capital work-in-progress |
|
15.603 |
4.540 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
|
3.336 |
0.000 |
|
(d)
Long-term
loans and advances |
|
12.864 |
63.506 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
1371.388 |
1611.872 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
137.355 |
110.708 |
|
(c) Trade
receivables |
|
206.504 |
183.383 |
|
(d) Cash and bank
balances |
|
4.286 |
1.627 |
|
(e)
Short-term loans and advances |
|
97.953 |
68.123 |
|
(f) Other
current assets |
|
129.878 |
91.752 |
|
Total
Current Assets |
|
575.976 |
455.593 |
|
|
|
|
|
|
TOTAL |
|
1947.364 |
2067.465 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
1056.672 |
906.564 |
|
|
Other Income |
|
11.284 |
71.953 |
|
|
TOTAL |
|
1067.956 |
978.517 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Employee benefit expense |
|
134.675 |
115.020 |
|
|
Other expenses |
|
609.175 |
664.413 |
|
|
TOTAL |
|
743.850 |
779.433 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
324.106 |
199.084 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
94.020 |
95.118 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
230.086 |
103.966 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
203.027 |
137.878 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
27.059 |
(33.912) |
|
|
|
|
|
|
|
Less |
TAX |
|
6.385 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
20.674 |
(33.912) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
0.41 |
(0.82) |
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 |
Yes |
|
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 |
No |
|
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 8-2-684/40, Anand Banjara Colony Road#12, Banjara Hills, Hyderabad – 500034, Telangana, India to the present address w.e.f. 08.02.2018
GENERAL INFORMATION
The company has been incorporated on May 16, 2008. The main business of the Company is to provide full range of services to the metallurgical industries which involves metal recovery through various process like slag processing, skull and tundish processing, drop balling, briquetting and micro palletisation, etc. During the previous year, the Company also had an infrastructure business which provided scaffolding and site safety services. Effective April 30, 2014, the infrastructure business of the Company was sold to Harsco Infrastructure Scaffolding and Formwork Private Limited (HISFPL).
REVIEW OF OPERATIONS:
During the period revenue from operations of the Company is INR 857.409 million which is higher as compared to the revenue earned in the previous year which was INR 621.675 million. The company has made profit during the current financial year of INR 33.551 million as compared to a loss of INR (33.383 million) during the previous year.
UNSECURED LOANS:
|
PARTICULARS |
31.03.2016 INR In Million |
31.03.2015 INR In Million |
|
LONG TERM BORROWINGS |
|
|
|
Rupee term loans from banks |
199.313 |
162.187 |
|
|
|
|
|
Total |
199.313 |
162.187 |
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G80415888 |
10402603 |
The Hongkong and Shanghai Banking Corporation Limited |
31/12/2012 |
- |
28/02/2018 |
662500000.0 |
6-3-1107/1108, Rajbhavan Road, Somajiguda Hyderabad 500082, Telangana, India |
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixture
·
Office Equipment
·
Computer
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources including
but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No records 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
|
INR |
|
US Dollar |
1 |
INR 64.94 |
|
|
1 |
INR 91.75 |
|
Euro |
1 |
INR 79.90 |
INFORMATION DETAILS
|
Information
Gathered by : |
AKS |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE FACTORS
|
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 |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.