MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

492611

Report Date :

19.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

CMP EURO TECHNOPLAST PRIVATE LIMITED

 

 

Registered Office :

Flat No 2, A Wing, Sai Deep III Building, Near Vivekanand School, Sindhi Society, Chembur, Mumbai – 400071, Maharashtra

Tel. No.:

91-22-65181234/ 27614921

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

05.12.2013

 

 

Com. Reg. No.:

11-250785

 

 

Capital Investment / Paid-up Capital :

INR 31.758 Million

 

 

CIN No.:

[Company Identification No.]

U25203MH2013PTC250785

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAFCC5010Q

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

·         The company is engaged in production of plastic components / promotional items for the confectionery and toy industries.

·         Manufacturing of plastic products (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “CMP Industrie S.P.A, Italy” incorporated in the year 2013 having satisfactory track record.

 

It is engaged in production of plastic components / promotional items for the confectionery and toy industries.

 

For the financial year 2017, the company has achieved massive growth in its revenue as compared to its previous year and has reflected positive and decent profit margin during the year.

 

Rating takes into consideration, the satisfactory financial risk profile marked by adequate net worth base, strong debt protection metrics and comfortable gap between trade payables and trade receivables.

 

Rating continue to derive strength from its established track record of its business operation backed by its strong financial support via equity funding by its holding entity.

 

However, rating strength gets partially offset by vulnerability of its operating margins to volatility in raw material prices and working capital intensive operations.

 

Trade relations are fair. Business is active. Payments seems to be usually correct.

 

In view of aforesaid the company can be considered for business dealings with 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.

 

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 31-03-2016.

 

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 19.02.2018

 

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 DECLINED

 

Management non-cooperative (Tel No.: 91-22-27614921)

(Tel No.: 91-22-65181234 Continuously Ringing)

 

LOCATIONS

 

Registered Office :

Flat No 2, “A” Wing, Sai Deep III Building, Near Vivekanand School, Sindhi Society, Chembur, Mumbai- 400071, Maharashtra, India 

Tel. No.:

91-22-65181234/ 27614921

Fax No.:

91-22-27614922

E-Mail :

chetandoshi@gmail.com

 

Plant:

Plot “A-99” MIDC, Indapur Industrial Area, Village Loni Devkar, Taluka Indapur, District Pune – 413132, Maharashtra, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Chetan Mansukhlal Doshi

Designation :

Director

Address :

102/12, Milap, Sion (West), Mumbai – 400022, Maharashtra, India

Date of Birth/Age :

20.06.1968

Date of Appointment :

05.12.2013

DIN No.:

00141265

 

 

Name :

Giacon Gerado Mauro

Designation :

Director

Address :

Via G. Boccaccio, 34/R, Padova, Padova Italy 35100

Date of Birth/Age :

12.05.1966

Date of Appointment :

17.01.2014

DIN No.:

06770090

 

 

Name :

Spiller Angelo Silvano

Designation :

Director

Address :

Via Fasolo, 7/V, Vicenza, Italy 36100

Date of Birth/Age :

10.10.1946

Date of Appointment :

17.10.2014

DIN No.:

06770106

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

CMP Industrie SPA, Italy

 

2928400

Silvano Spiller

 

100

Chetan Doshi

 

989352

Total

 

3917852

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

25.25240872

Promoters (Foreign national (other than NRI))

0.00255242

Promoters (Body corporate)

74.74503886

Total 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

·         The company is engaged in production of plastic components / promotional items for the confectionery and toy industries.

·         Manufacturing of plastic products (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

99885200

Plastic product manufacturing 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 :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Banker Name :

Not Divulged

Branch :

--

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

Auditors :

 

Name :

Naren and Company

Chartered Accountants

Address :

Jeevan Sahakar, 2nd Floor, Sir P. M. Road, Fort, Mumbai – 400001, Maharashtra, India

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

AACPM5755G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

CMP Industrie SpA, Italy

 

 

Enterprise over which key management person and his relative have significant influence (Associate Company) :

·         Chemax Multikotes India Private Limited, India

·         Studio Lombardi Private Limited, India

 

 

CAPITAL STRUCTURE

 

As on 29.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6500000

Equity Shares

INR 10/- each

INR 65.000 Million

 

 

 

 

 

Issued & Subscribed Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3917852

Equity Shares

INR 10/- each

INR 39.179 Million

 

 

 

 

 

Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2928500

Equity Shares (Fully Paid-Up Shares)

INR 10/- each

INR 29.285 Million

989352

Equity Shares (Partly Paid-Up Shares)

INR 2.50/- each

INR 2.473 Million

 

Total

 

INR 31.758 Million


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

31.758

29.285

20.769

(b) Reserves & Surplus

19.497

(3.403)

9.711

(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)

51.255

25.882

30.480

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

312.998

316.470

136.568

(b) Deferred tax liabilities (Net)

10.311

0.000

0.000

(c) Other long term liabilities

21.118

3.747

2.053

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

344.427

320.217

138.621

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

30.473

18.810

4.195

(c) Other current liabilities

35.130

57.059

12.661

(d) Short-term provisions

7.191

0.046

0.000

Total Current Liabilities (4)

72.794

75.915

16.856

 

 

 

 

TOTAL

468.476

422.014

185.957

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

293.928

228.902

51.847

(ii) Intangible Assets

0.593

0.000

0.000

(iii) Capital work-in-progress

26.401

71.885

71.059

(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

9.549

1.085

(d)  Long-term Loan and Advances

6.627

0.841

0.857

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

327.549

311.177

124.848

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

32.050

32.039

3.605

(c) Trade receivables

35.952

59.216

2.568

(d) Cash and cash equivalents

61.986

5.701

50.834

(e) Short-term loans and advances

9.775

5.754

4.102

(f) Other current assets

1.164

8.127

0.000

Total Current Assets

140.927

110.837

61.109

 

 

 

 

TOTAL

468.476

422.014

185.957

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

398.793

162.363

2.595

 

Other Income

9.732

0.548

0.000

 

TOTAL

408.525

162.911

2.595

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

138.099

97.593

2.219

 

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

3.933

(21.039)

0.000

 

Employees benefits expense

13.799

5.877

1.350

 

Manufacturing and Other expenses

139.685

53.942

0.008

 

Administrative and Other expenses

37.206

11.867

2.035

 

TOTAL

332.722

148.240

5.612

 

 

 

 

 

 

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

75.803

14.671

(3.017)

 

 

 

 

 

Less

FINANCIAL EXPENSES

10.262

27.923

0.042

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

65.541

(13.252)

(3.059)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

24.265

13.022

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

41.276

(26.274)

(3.059)

 

 

 

 

 

Less

TAX

19.861

(8.464)

(0.944)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

21.415

(17.810)

(2.115)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

24.624

NA

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

7.31

(6.69)

(1.31)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

110.462

(19.526)

4.665

Net cash from operating activity

110.462

(19.526)

4.665

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

32.91

133.12

361.20

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

11.09

2.74

1.01

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

80.54

70.35

690.03

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

2.37

0.46

-0.85

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.24

0.05

-0.02

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.82

0.93

0.83

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

6.11

12.23

4.48

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.42

2.93

0.55

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

6.26

11.62

4.03

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

7.39

0.53

(71.83)

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

5.37

(10.97)

(81.50)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

4.57

(4.22)

(1.14)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

41.78

(68.81)

(6.94)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.94

1.46

3.63

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.50

1.04

3.41

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.11

0.06

0.16

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

9.86

10.81

6.58

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.94

1.46

3.63

 

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

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

20.769

29.285

31.758

Reserves & Surplus

9.711

-3.403

19.497

Net worth

30.480

25.882

51.255

 

 

 

 

long-term borrowings

136.568

316.470

312.998

Short term borrowings

0.000

0.000

0.000

Total borrowings

136.568

316.470

312.998

Debt/Equity ratio

4.481

12.227

6.107

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

2.595

162.363

398.793

 

 

6156.763

145.618

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

2.595

162.363

398.793

Profit/ (Loss)

(2.115)

(17.810)

21.415

 

(81.50%)

(10.97%)

5.37%

 

 

 

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

No

8]

Designation of contact person

No

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

No

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

No

35]

Negative Reporting by Auditors in the Annual Report

No

 

CORPORATE INFORMATION

 

The company was incorporated on 5th day of December, 2013 in Maharashtra, India.

 

The company is engaged in production of plastic components / promotional items for the confectionery and toy industries. The company is equipped with injection moulding machines and manual assembly lines at the pant situated at lndapur, Pune.

 

SUMMARY OF OPERATIONS

 

During the year total income of the company increased from INR 162.911 million to INR 408.525 million the company also made a profit after tax INR 21.415 million as compared to loss after tax of 17.810 million incurred during the previous year.  

 

UNSECURED LOAN

 

PARTICULAR

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Loans and advances from related parties

 

 

CMP Industries SpA (ECB)

312.898

316.370

Other advances

0.100

0.100

Total

312.998

316.470

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

FIXED ASSETS

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No 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 63.91

UK Pound

1

INR 80.17

Euro

1

INR 90.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHW

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

JYTK

 


 

SCORE FACTORS

 

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

 

 

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)

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.

 
 

·