MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

483951

Report Date :

11.01.2018

 

IDENTIFICATION DETAILS

 

Name :

ARCHROMA SINGAPORE, PTE. LTD

 

 

Registered Office :

77, Robinson Road, 13-00, Robinson 77, 068896, Singapore.

 

 

Country :

Singapore

 

 

Financials (as on) :

30.09.2016

 

 

Date of Incorporation :

04.04.2013

 

 

Com. Reg. No.:

201308973W

 

 

Legal Form :

Private Limited (Limited By Share)

 

 

Line of Business :

The Subject is engaged in the distribution of specialty chemicals.

 

 

No. of Employees :

60 (2016)

 

 

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 :

No Complaints

 

 

Litigation :

Clear

 

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

(30.06.2017)

Current Rating

(30.09.2017)

Singapore

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

 


 

SINGAPORE - ECONOMIC OVERVIEW

 

Singapore has a highly developed and successful free-market economy. It enjoys a remarkably open and corruption-free environment, stable prices, and a per capita GDP higher than that of most developed countries. Unemployment is very low. The economy depends heavily on exports, particularly of consumer electronics, information technology products, medical and optical devices, pharmaceuticals, and on its vibrant transportation, business, and financial services sectors.

The economy contracted 0.6% in 2009 as a result of the global financial crisis, but has continued to grow since 2010. Growth in 2014-16 was slower than during the previous decade, at under 3% annually, largely a result of soft demand for exports amid a sluggish global economy and weak growth in Singapore’s manufacturing sector.

The government is attempting to restructure Singapore’s economy by weaning its dependence on foreign labor, addressing weak productivity growth, and increasing Singaporean wages. Singapore has attracted major investments in advanced manufacturing, pharmaceuticals, and medical technology production and will continue efforts to strengthen its position as Southeast Asia's leading financial and technology hub. Singapore is a member of the Regional Comprehensive Economic Partnership negotiations with the nine other ASEAN members plus Australia, China, India, Japan, South Korea, and New Zealand. In 2015, Singapore formed, with the other ASEAN members, the ASEAN Economic Community.

 

Source : CIA

 


 

EXECUTIVE SUMMARY

 

REGISTRATION NO.

:

201308973W

COMPANY NAME

:

ARCHROMA SINGAPORE, PTE. LTD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

04/04/2013

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

77, ROBINSON ROAD, 13-00, ROBINSON 77, 068896, SINGAPORE.

BUSINESS ADDRESS

:

1 INTERNATIONAL BUSINESS PARK, 06-01 THE SYNERGY, 609917, SINGAPORE.

TEL.NO.

:

65-68667409

FAX.NO.

:

N/A

WEB SITE

:

WWW.ARCHROMA.COM

CONTACT PERSON

:

MICHEL PIERRE ZUMSTEIN ( DIRECTOR )

PRINCIPAL ACTIVITY

:

DISTRIBUTION OF SPECIALTY CHEMICALS

ISSUED AND PAID UP CAPITAL

:

1.00 ORDINARY SHARE, OF A VALUE OF EUR 1.00
1,893,233.00 ORDINARY SHARE, OF A VALUE OF USD 1,893,233.00

SALES

:

USD 63,294,000 [2016]

NET WORTH

:

USD 3,698,000 [2016]

STAFF STRENGTH

:

60 (2016)

BANKER (S)

:

CITIBANK N.A.

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

FAIR

PAYMENT

:

NO COMPLAINTS

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

LOW

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

MARGINAL GROWTH

 

 

HISTORY / BACKGROUND

 

The Subject is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the Subject must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the Subject is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the Subject is insolvent. The Subject is governed by the Companies Act and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

 

The Subject is principally engaged in the (as a / as an) distribution of specialty chemicals.

 

The immediate holding company of the Subject is ARCHROMA TEXTILES S.A.R.L., a company incorporated in LUXEMBOURG.

The ultimate holding company of the Subject is SK SPICE HOLDING S.A.R.L., a company incorporated in LUXEMBOURG.

Share Capital History

Date

Issue & Paid Up Capital

03/01/2018

EUR 1.00 & USD 1,893,233.00

 

The major shareholder(s) of the Subject are shown as follows :

 

Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

ARCHROMA TEXTILES S.A.R.L.
[USD=1,893,233 & EURO=1]

65, BOULEVARD GRANDE, DUCHESSE CHARLOTTE, L-1331 LUXEMBOURG

T13UF1400

1,893,234.00

100.00

---------------

------

1,893,234.00

100.00

============

=====

+ Also Director

 

 





DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

MICHEL PIERRE ZUMSTEIN

Address

:

NEUHOFSTRASSE, 11, REINACH, 4153, SWITZERLAND.

IC / PP No

:

13FV01615

Nationality

:

FRENCH

Date of Appointment

:

26/11/2013


INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

 

 

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201308973W

ARCHROMA SINGAPORE, PTE. LTD.

Director

26/11/2013

0.00

-

USD1,108,000.00

2016

-

03/01/2018

 

DIRECTOR 2

 

Name Of Subject

:

JOHANNES MARINUS MACHIEL LOURENS

Address

:

VAN DER HOEVENPLEIN, 231 3072, MK ROTTERDAM, NETHERLANDS.

IC / PP No

:

NTH6RL562

Nationality

:

DUTCH

Date of Appointment

:

26/11/2013



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201308973W

ARCHROMA SINGAPORE, PTE. LTD.

Director

26/11/2013

0.00

-

USD1,108,000.00

2016

-

03/01/2018

 

DIRECTOR 3

 

Name Of Subject

:

ANUP BIMALKUMAR JAIN

Address

:

7, ONE-NORTH GATEWAY, 12-21, ONE-NORTH RESIDENCES, 138642, SINGAPORE.

IC / PP No

:

G5164304L

Nationality

:

INDIAN

Date of Appointment

:

24/02/2015

 

 

 

INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

 

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201308973W

ARCHROMA SINGAPORE, PTE. LTD.

Director

24/02/2015

0.00

-

USD1,108,000.00

2016

-

03/01/2018

 

DIRECTOR 4

 

Name Of Subject

:

OLIVER SCHMIDT

Address

:

110, DUCHESS AVENUE, 02-22, DUCHESS RESIDENCES, 266313, SINGAPORE.

IC / PP No

:

G5175289P

Nationality

:

GERMAN

Date of Appointment

:

03/10/2016

Remark

:

ALTERNATE DIRECTOR TO ANUP BIMALKUMAR JAIN



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201308973W

ARCHROMA SINGAPORE, PTE. LTD.

Director

03/10/2016

0.00

-

USD1,108,000.00

2016

-

03/01/2018

 

 

MANAGEMENT

 

 

 

1)

Name of Subject

:

MICHEL PIERRE ZUMSTEIN

Position

:

DIRECTOR

 

 

 

AUDITOR

 

Auditor

:

KPMG LLP

Auditor' Address

:

N/A

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

JULIANA LOH JOO HUI

IC / PP No

:

S2558149J

Address

:

5000J, MARINE PARADE ROAD, 18-43, LAGOON VIEW, 449291, SINGAPORE.

 

 

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

CITIBANK N.A.

 

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

C201508474

27/07/2015

N/A

BANK OF AMERICA, NATIONAL

-

Unsatisfied

C201611888

24/11/2016

N/A

BANK OF AMERICA, N.A.

-

Unsatisfied

 

 

LITIGATION CHECK - SUBJECT COMPANY AS A DEFENDANT


* A check has been conducted in our databank againt the Subject whether the subject has been involved in any litigation.

No legal action was found in our databank.

No winding up petition was found in our databank.

 

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

YES

Overseas

:

YES



The Subject refused to provide any name of trade/service supplier and we are unable to conduct any trade enquiry. However, from financial historical data we conclude that :

OVERALL PAYMENT HABIT

Prompt 0-30 Days

[

]

Good 31-60 Days

[

]

Average 61-90 Days

[

X

]

Fair 91-120 Days

[

]

Poor >120 Days

[

]

 

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

SINGAPORE

Overseas

:

YES

Export Market

:

WORLDWIDE

Credit Term

:

N/A

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)

 

 

OPERATIONS

 

Goods Traded

:

CHEMICALS

 

Total Number of Employees:

 

YEAR

2016

2015

2014


GROUP

N/A

N/A

N/A

COMPANY

60

60

60

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) distribution of specialty chemicals.

The Subject begins new era in delivering color and specialty chemicals to textile, paper, adhesives, coatings and construction industries.

The Subject also engaged in the development and research in the related chemicals.


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-68667409

Match

:

N/A

Address Provided by Client

:

1 INTERNATIONAL BUSINESS PARK #06-01 THE SYNERGY, SINGAPORE 609917

Current Address

:

1 INTERNATIONAL BUSINESS PARK, 06-01 THE SYNERGY, 609917, SINGAPORE.

Match

:

YES

 

Other Investigations


We contacted one of the staff from the Subject's registered office and she only provided limited information.

She refused to disclose the fax number and number of employees.

 

FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Decreased

[

2014 - 2016

]

Profit/(Loss) Before Tax

:

Increased

[

2014 - 2016

]

Return on Shareholder Funds

:

Acceptable

[

29.96%

]

Return on Net Assets

:

Acceptable

[

21.38%

]

The continuous fall in turnover could be due to the lower demand for the Subject's products / services.The Subject's management have been efficient in controlling its operating costs. The Subject's management had generated acceptable return for its shareholders using its assets.

Working Capital Control

Stock Ratio

:

Favourable

[

29 Days

]

Debtor Ratio

:

Favourable

[

43 Days

]

Creditors Ratio

:

Favourable

[

27 Days

]

The Subject's stocks were moving fast thus reducing its holding cost. This had reduced funds being tied up in stocks. The favourable debtors' days could be due to the good credit control measures implemented by the Subject. The Subject had a favourable creditors' ratio where the Subject could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

Liquidity

Liquid Ratio

:

Favourable

[

1.16 Times

]

Current Ratio

:

Unfavourable

[

1.47 Times

]

A minimum liquid ratio of 1 should be maintained by the Subject in order to assure its creditors of its ability to meet short term obligations and the Subject was in a good liquidity position. Thus, we believe the Subject is able to meet all its short term obligations as and when they fall due.

Solvency

Interest Cover

:

Acceptable

[

5.75 Times

]

Gearing Ratio

:

Unfavourable

[

1.19 Times

]

The Subject's interest cover was slightly low. If there is no sharp fall in its profit or sudden increase in the interest rates, we believe the Subject is able to generate sufficient income to service its interest and repay the loans. The Subject was highly geared, thus it had a high financial risk. The Subject was dependent on loans to finance its business needs. In times of economic downturn and / or high interest rate, the Subject will become less profitable and competitive than other firms in the same industry, which are lowly geared. This is because the Subject has to service the interest and to repay the loan, which will erode part of its profits. The profits will fluctuate depending on the Subject's turnover and the interest it needs to pay.

Overall Assessment :

Due to the efficient control of its operating costs, the Subject was able to remain profitable despite lower turnover achieved during the year. The Subject was in good liquidity position with its total current liabilities well covered by its total current assets. With its current net assets, the Subject should be able to repay its short term obligations. The Subject had an acceptable interest cover. If there is no sudden sharp increase in interest rate or fall in the Subject's profit, we do believe the Subject is able to generate sufficient cash flow to service its interest payment. The Subject's gearing level was high and its going concern will be in doubt if there is no injection of additional shareholders' funds in times of economic downturn and / or high interest rates.

Overall financial condition of the Subject : FAIR

 

 

 

SINGAPORE ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators :

2012

2013

2014

2015

2016*

 

Population (Million)

5.31

5.40

5.47

5.54

5.63

Gross Domestic Products ( % )

1.3

3.7

(3.5)

3.7

4.8

Consumer Price Index

4.6

2.4

2.4

(0.5)

(0.7)

Total Imports (Million)

474,554.0

466,762.0

463,779.1

407,767.9

398,372.0

Total Exports (Million)

510,329.0

513,391.0

518,922.7

476,285.4

468,552.0

 

Unemployment Rate (%)

2.0

1.9

1.9

1.9

2.1

Tourist Arrival (Million)

14.49

15.46

15.01

15.23

16.28

Hotel Occupancy Rate (%)

86.4

86.3

85.5

85.0

-

Cellular Phone Subscriber (Million)

1.52

1.97

1.98

1.99

-

 

Registration of New Companies (No.)

31,892

37,288

41,589

34,243

35,528

Registration of New Companies (%)

(1.3)

9.8

11.5

(17.7)

3.8

Liquidation of Companies (No.)

17,218

17,369

18,767

21,384

-

Liquidation of Companies (%)

9.4

(5.3)

8.0

13.9

-

 

Registration of New Businesses (No.)

24,788

22,893

35,773

28,480

33,326

Registration of New Businesses (%)

5.51

1.70

56.30

(20.39)

17.02

Liquidation of Businesses (No.)

22,489

22,598

22,098

26,116

-

Liquidation of Businesses (%)

(2.2)

0.5

(2.2)

18.2

-

 

Bankruptcy Orders (No.)

1,748

1,992

1,757

1,776

-

Bankruptcy Orders (%)

14.5

14.0

(11.8)

1.0

-

Bankruptcy Discharges (No.)

1,881

2,584

3,546

3,499

-

Bankruptcy Discharges (%)

35.2

37.4

37.2

(1.3)

-

 

INDUSTRIES ( % of Growth ) :

Agriculture

Production of Principal Crops

5.16

1.78

4.29

3.04

-

Fish Supply & Wholesale

(0.5)

(3.8)

(8.6)

(8.5)

(9.9)

 

Manufacturing #

Food, Beverages & Tobacco

97.9

97.9

99.4

100.0

103.7

Textiles

140.1

119.5

102.7

100.0

93.3

Wearing Apparel

395.4

334.1

212.6

100.0

80.3

Leather Products & Footwear

109.5

122.0

106.5

100.0

93.2

Wood & Wood Products

93.3

103.0

107.2

100.0

90.5

Paper & Paper Products

98.5

104.4

104.5

100.0

99.7

Printing & Media

122.8

113.8

105.968

100.0

86.9

Crude Oil Refineries

107.1

100.7

92.2

100.0

100.5

Chemical & Chemical Products

85.3

88.4

96.7

100.0

97.6

Pharmaceutical Products

103.8

101.421

109.4

100.0

115.9

Rubber & Plastic Products

113.5

109.497

109.2

100.0

87.9

Non-metallic Mineral

108.8

107.4

90.759

100.0

93.6

Basic Metals

91.5

77.2

99.3

100.0

113.1

Fabricated Metal Products

107.314

107.5

107.757

100.0

91.7

Machinery & Equipment

107.3

109.1

118.2

100.0

79.3

Electrical Machinery

80.102

87.4

97.871

100.0

99.3

Electronic Components

100.7

105.0

105.6

100.0

106.3

Transport Equipment

109.9

111.1

106.68

100.0

98.7

 

Construction

28.70

25.40

22.00

-

-

Real Estate

31.9

88.5

145.1

-

-

 

Services

Electricity, Gas & Water

6.30

6.70

6.50

-

-

Transport, Storage & Communication

5.30

9.80

14.20

-

-

Finance & Insurance

0.50

3.30

6.00

-

7.40

Government Services

6.00

6.50

6.30

-

-

Education Services

0.30

3.10

5.98

-

2.40

 

* Estimate / Preliminary

# Based on Index of Industrial Production (2015 = 100)



INDUSTRY ANALYSIS

 

INDUSTRY :

ECONOMY

The economy expanded by 1.9% in the third quarter of 2015, marginally slower than the 2.0% growth in the second quarter. On a quarter-on-quarter seasonally-adjusted annualised basis, the economy grew by 1.9%, a reversal from the 2.6% contraction in the previous quarter.

Among the key sectors of the economy, the manufacturing sector recorded the weakest performance, contracting by 6.2% in the third quarter of 2015, extending the 4.8% decline in the previous quarter. The contraction was primarily due to a decline in the output of the transport engineering, electronics and precision engineering clusters.

The services producing industries performed better, with all sectors registering expansions. The wholesale & retail trade sector posted the strongest growth of 6.8%, followed by the finance & insurance (4.8%), information & communications (4.8%), other services (2.2%) and business services (1.5%) sectors. The accommodation & food services and transportation & storage sectors also recorded positive growth of 0.9% and 0.3% respectively.

Meanwhile, the construction sector grew by 1.6%, moderating from the 2.2% growth in the second quarter of 2015. The sectors that contributed the most to economic growth in the third quarter of 2015 were the wholesale & retail trade and finance & insurance sectors. Together, they accounted for about 97% of overall GDP growth.

Total demand rose by 4.1% in the third quarter, accelerating from the 0.6% growth in the previous quarter. The expansion was supported by both external and domestic demand. External demand rose at a faster pace of 3.2%, compared to the 1.1% growth in the previous quarter. Meanwhile, domestic demand increased by 6.6%, a rebound from the 0.6% decline in the second quarter.

Domestic demand was driven by consumption expenditure, which grew by 6.7% in the third quarter of 2015 following the 3.4% growth in the previous quarter. Both private and public consumption contributed to the rise in consumption expenditure. Changes in inventories also supported growth, rising by 1.6%, a reversal from the 2.9% contraction in the previous quarter. Growth in gross fixed capital formation moderated to 0.2%, from 4.1% in the previous quarter, weighed down by both public and private investments. Public investments contracted by 1.1%, a sharp reversal from the 11% growth in the previous quarter. On the other hand, private investments registered modest growth of 0.5%, slower than the 2.4% growth in the previous quarter.

Overall employment rose by 16,400 on a quarter-on-quarter basis in the third quarter of 2015, faster than the gains of 9,700 in the previous quarter. However, this represented a slower rate of increase as compared to the employment gains of 33,400 in the third quarter of 2014. The increase in employment in the third quarter brought the total number of employed persons in September 2015 to 3,644,000, 1.7% higher than a year ago. The rate of increase over 2014 was slower compared to that recorded in June 2015 (2.2%). At the sectoral level, employment in the services and construction sectors expanded on a quarter-on-quarter basis in the third quarter of 2015, while manufacturing employment continued to decline.

Even though global growth is expected to improve, the continued slowdown in the Chinese economy, the services-driven nature of growth in the US, as well as the trends of in-sourcing in China and the US may mean that external demand for Singapore and regional countries may not see a significant uplift in 2016. Domestically, the labour market is also expected to be tight, with the unemployment rate remaining low.

Against this backdrop, the growth outlook for the Singapore economy in 2016 is modest. While sectors such as finance & insurance and wholesale trade are expected to support growth, the manufacturing sector is likely to remain weak. Sector-specific factors may also weigh on the growth of some sectors. For instance, sustained low oil prices will continue to dampen rig building activities in the marine & offshore segment. Growth in labour-intensive sectors such as retail and food services may also be weighed down by labour constraints. By barring the materialisation of downside risks, the Singapore economy is expected to grow at a modest pace of "1.0% to 3.0%" in 2016.

OVERALL INDUSTRY OUTLOOK : MARGINAL GROWTH

 

 

FINANCIAL

 

PROFIT AND LOSS ACCOUNT

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL REPORTING STANDARDS.

ARCHROMA SINGAPORE, PTE. LTD.

 

Financial Year End

2016-09-30

2015-09-30

2014-09-30

Months

12

12

17

Consolidated Account

Company

Company

Company

Audited Account

YES

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

YES

Financial Type

FULL

FULL

FULL

Currency

USD

USD

USD

TURNOVER

63,294,000

64,377,000

72,467,000

Other Income

-

25,000

1,730,000

----------------

----------------

----------------

Total Turnover

63,294,000

64,402,000

74,197,000

Costs of Goods Sold

(48,469,000)

(51,610,000)

(58,710,000)

----------------

----------------

----------------

Gross Profit

14,825,000

12,792,000

15,487,000

----------------

----------------

----------------

PROFIT/(LOSS) FROM OPERATIONS

1,452,000

1,233,000

7,185,000

----------------

----------------

----------------

PROFIT/(LOSS) BEFORE TAXATION

1,452,000

1,233,000

7,185,000

Taxation

(344,000)

(480,000)

(975,000)

----------------

----------------

----------------

PROFIT/(LOSS) AFTER TAXATION

1,108,000

753,000

6,210,000

----------------

----------------

----------------

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

700,000

6,210,000

-

----------------

----------------

----------------

As restated

700,000

6,210,000

-

----------------

----------------

----------------

PROFIT AVAILABLE FOR APPROPRIATIONS

1,808,000

6,963,000

6,210,000

DIVIDENDS - Ordinary (paid & proposed)

-

(6,263,000)

-

----------------

----------------

----------------

RETAINED PROFIT/(LOSS) CARRIED FORWARD

1,808,000

700,000

6,210,000

=============

=============

=============

INTEREST EXPENSE (as per notes to P&L)

Others

306,000

435,000

435,000

----------------

----------------

----------------

306,000

435,000

435,000

=============

=============

=============

DEPRECIATION (as per notes to P&L)

300,000

323,000

341,000

----------------

----------------

----------------

Total Amortization And Depreciation

300,000

323,000

341,000

=============

=============

=============

 

BALANCE SHEET

 

ARCHROMA SINGAPORE, PTE. LTD.

 

ASSETS EMPLOYED:

FIXED ASSETS

716,000

2,464,000

2,695,000

----------------

----------------

----------------

TOTAL LONG TERM ASSETS

716,000

2,464,000

2,695,000

Stocks

4,982,000

5,292,000

9,867,000

Trade debtors

7,388,000

6,444,000

6,118,000

Other debtors, deposits & prepayments

264,000

504,000

688,000

Amount due from related companies

10,010,000

9,537,000

9,394,000

Cash & bank balances

908,000

2,850,000

1,523,000

----------------

----------------

----------------

TOTAL CURRENT ASSETS

23,552,000

24,627,000

27,590,000

----------------

----------------

----------------

TOTAL ASSET

24,268,000

27,091,000

30,285,000

=============

=============

=============

CURRENT LIABILITIES

Trade creditors

3,522,000

3,124,000

4,857,000

Other creditors & accruals

3,700,000

3,666,000

4,271,000

Amounts owing to holding company

-

4,416,000

4,416,000

Amounts owing to related companies

8,238,000

12,743,000

7,833,000

Provision for taxation

587,000

523,000

975,000

----------------

----------------

----------------

TOTAL CURRENT LIABILITIES

16,047,000

24,472,000

22,352,000

----------------

----------------

----------------

NET CURRENT ASSETS/(LIABILITIES)

7,505,000

155,000

5,238,000

----------------

----------------

----------------

TOTAL NET ASSETS

8,221,000

2,619,000

7,933,000

=============

=============

=============

SHARE CAPITAL

Ordinary share capital

1,890,000

1,890,000

1,890,000

----------------

----------------

----------------

TOTAL SHARE CAPITAL

1,890,000

1,890,000

1,890,000

Exchange equalisation/fluctuation reserve

-

-

(167,000)

Retained profit/(loss) carried forward

1,808,000

700,000

6,210,000

----------------

----------------

----------------

TOTAL RESERVES

1,808,000

700,000

6,043,000

----------------

----------------

----------------

SHAREHOLDERS' FUNDS/EQUITY

3,698,000

2,590,000

7,933,000

Other long term borrowings

4,416,000

-

-

Retirement benefits provision

107,000

29,000

-

----------------

----------------

----------------

TOTAL LONG TERM LIABILITIES

4,523,000

29,000

-

----------------

----------------

----------------

8,221,000

2,619,000

7,933,000

=============

=============

=============

 

FINANCIAL RATIO

 

ARCHROMA SINGAPORE, PTE. LTD.

 

TYPES OF FUNDS

Cash

908,000

2,850,000

1,523,000

Net Liquid Funds

908,000

2,850,000

1,523,000

Net Liquid Assets

2,523,000

(5,137,000)

(4,629,000)

Net Current Assets/(Liabilities)

7,505,000

155,000

5,238,000

Net Tangible Assets

8,221,000

2,619,000

7,933,000

Net Monetary Assets

(2,000,000)

(5,166,000)

(4,629,000)

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

0

1,668,000

7,620,000

Earnings Before Interest, Taxes, Depreciation And Amortization (EBITDA)

2,058,000

1,991,000

7,961,000

BALANCE SHEET ITEMS

Total Borrowings

4,416,000

0

0

Total Liabilities

20,570,000

24,501,000

22,352,000

Total Assets

24,268,000

27,091,000

30,285,000

Net Assets

8,221,000

2,619,000

7,933,000

Net Assets Backing

3,698,000

2,590,000

7,933,000

Shareholders' Funds

3,698,000

2,590,000

7,933,000

Total Share Capital

1,890,000

1,890,000

1,890,000

Total Reserves

1,808,000

700,000

6,043,000

GROWTH RATIOS (Year on Year)

Revenue

(1.68)

(11.16)

-

Proft/(Loss) Before Tax

17.76

(82.84)

-

Proft/(Loss) After Tax

47.14

(87.87)

-

Total Assets

(10.42)

(10.55)

-

Total Liabilities

(16.04)

9.61

-

LIQUIDITY (Times)

Cash Ratio

0.06

0.12

0.07

Liquid Ratio

1.16

0.79

0.79

Current Ratio

1.47

1.01

1.23

WORKING CAPITAL CONTROL (Days)

Stock Ratio

29

30

50

Debtors Ratio

43

37

31

Creditors Ratio

27

22

30

SOLVENCY RATIOS (Times)

Gearing Ratio

1.19

0

0

Liabilities Ratio

5.56

9.46

2.82

Times Interest Earned Ratio

5.75

3.83

17.52

Assets Backing Ratio

4.35

1.39

4.20

PERFORMANCE RATIO (%)

Operating Profit Margin

2.29

1.92

9.91

Net Profit Margin

1.75

1.17

8.57

Return On Net Assets

21.38

63.69

96.05

Return On Capital Employed

21.38

63.69

96.05

Return On Shareholders' Funds/Equity

29.96

29.07

78.28

Dividend Pay Out Ratio (Times)

0

8.32

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0




 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.83

UK Pound

1

INR 85.28

Euro

1

INR 76.14

SGD

1

INR 47.83

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KET

                                                


 

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.