MIRA INFORM REPORT

 

 

 

Report No. :

510087

Report Date :

19.05.2018

 

 

IDENTIFICATION DETAILS

 

Name :

HEIDELBERG INDIA PRIVATE LIMITED (w.e.f. 23.07.1999)

 

 

Formerly Known As :

EAC GRAPHICS (INDIA) LIMITED

 

 

Registered Office :

333, GST Road, Jameen Pallavaram, Chrompet, Chennai – 600044, Tamilnadu

Mob. No.:

91-44-43472000 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

10.05.1994

 

 

Com. Reg. No.:

18-048384

 

 

Capital Investment / Paid-up Capital :

INR 190.000 Million

 

 

CIN No.:

[Company Identification No.]

U22219TN1994PTC048384

 

 

IEC No.:

[Import-Export Code No.]

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TIN No.:

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

ASDFG8909G

AABCH0615E

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

  • The company operates in a Graphic Art Industry and operates only in India
  • Sale of Spare Parts and Consumables
  • Rendering Engineering Services. (Registered activity)

 

 

No. of Employees :

Information declined 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 :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of “Heidelberg International A/S, Denmark.” and was incorporated in the year 1994.

 

For the financial year 2017, the company has increased its revenue from operations as compared to previous year and maintained decent profit margin of 2.50%.

 

Rating takes into consideration sound financial profile of the company marked by adequate networth base along with debt free balance sheet.

 

Further, the company also derives strength from its strong holding company support and its experienced management team.

 

Trade relations are reported as fair. Payments are reported to be regular.

 

In view of 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

 

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 31-03-2018.

 


 

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 19.05.2018.

 

 

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

 

Management Non-Cooperative (Tel. No.: 91-44-43472000)

 

 

LOCATIONS

 

Registered Office :

333, GST Road, Jameen Pallavaram, Chrompet, Chennai – 600044, Tamilnadu, India

Tel. No.:

91-44-43472000 

Fax No.:

91-44-43472299

E-Mail :

swaminathan.vembu@heidelberg.com

rajendra.prasad@heidelberg.com

Website :

http://www.heidelberg.com

 

 

Warehouse :

C/o Expeditor Warehouse, Ponneri Taluka, 116, Devaneri Village Road, Chennai – 600067, Tamilnadu, India

 

 

Regional Offices :

Located at:

 

·         Mumbai

·         New Delhi

·         Bangalore

·         Kolkata

 

 

DIRECTORS

 

As on 31.03.2018

 

Name :

Mr. Klaus Bach Nielsen

Designation :

Managing Director

Address :

702, Regency Apartment, Sardar Patel Road, Tharamani, Chennai – 600 113, Tamilnadu, India

Date of Birth/Age :

09.01.1969

Qualification :

Professional

Date of Appointment :

01.10.2007

DIN No.:

01889278

 

 

Name :

Mr. Swaminathan Vembu

Designation :

Director

Address :

Flat No 4, Kalpasree Apartments 32/17 Devanathan Street, Mandaveli, Chennai-600028, Tamilnadu, India

Date of Birth/Age :

14.04.1965

Qualification :

Professional

Date of Appointment :

22.08.2014

DIN No.:

06953687

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

L24231TN1936PLC000017

AMRUTANJAN HEALTH CARE LIMITED

18/09/2015

-

U74120MH2011FTC219447

GALLUS INDIA PRIVATE LIMITED

08/08/2017

-

 

 

KEY EXECUTIVES

 

Name :

Mr. Swaminathan Vembu

Designation :

Chief Financial Officer (KMP)

Address :

Flat No 4, Kalpasree Apartments 32/17 Devanathan Street, Mandaveli, Chennai-600028, Tamilnadu, India

Date of Birth/Age :

14.04.1965

Qualification :

Professional

Date of Appointment :

02.06.2014

PAN No.:

AAVPS7324J

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

Heidelberg International A/s Denmark

 

18999999

Heidelberg International A/s Denmark jointly with Heidelberg Asia Pte Limited, Denmark

 

1

 

 

 

Total

 

19000000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 13.09.2017

 

Category

Percentage

Promoter - Bodies corporate

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

  • The company operates in a Graphic Art Industry and operates only in India
  • Sale of Spare Parts and Consumables
  • Rendering Engineering Services. (Registered activity)

 

 

Products :

Item Code No.

Product Description

18129

Sale of Spare Parts

18129

Sale of Consumables

99891219

Commission Income

99891219

Service Income from rendering Engineering services

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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 declined by the management

 

 

Bankers :

Bank 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 (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

 

Auditors :

 

Name :

R.G.N. Price and Company

Chartered Accountants

Address :

(A) Simpson Buildings, Post Box No. 335, 861, Anna Salai, Chennai-600002, Tamilnadu, India

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

AAAFR0651G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Heidelberg Asia Pte. Limited

 

 

Ultimate Holding Company :

Heidelberg International A/S Denmark

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

INR 10/- each

INR 200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

19000000

Equity Shares

INR 10/- each

INR 190.000 Million

 

 

 

 

 

 

 

 

 

 

 

                                                                   

 

FINANCIAL DATA

[all figures are in Rupees 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

190.000

190.000

190.000

(b) Reserves and Surplus

161.453

139.517

170.950

(c) Money received against share warrants

0.000

0.000

0.000

(d) Minority interest

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

351.453

329.517

360.950

 

 

 

 

(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

27.065

0.000

0.000

(d) long-term provisions

8.575

2.422

2.555

Total Non-current Liabilities (3)

35.640

2.422

2.555

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

0.000

0.000

0.000

(b) Trade payables

47.350

92.580

70.345

(c) Other current liabilities

151.020

127.544

136.721

(d) Short-term provisions

373.324

441.775

418.135

Total Current Liabilities (4)

571.694

661.899

625.201

 

 

 

 

TOTAL

958.787

993.838

988.706

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.478

7.754

9.956

(ii) Intangible Assets

12.102

0.000

0.008

(iii) Tangible assets 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)

38.601

27.370

21.234

(d) Long-term loans and advances

51.981

66.797

58.574

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

135.162

101.921

89.772

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

37.753

60.520

24.382

(c) Trade receivables

145.793

136.599

93.124

(d) Cash and bank balances

156.146

255.625

393.606

(e) Short-term loans and advances

416.639

408.248

359.481

(f) Other current assets

67.294

30.925

28.341

Total Current Assets

823.625

891.917

898.934

 

 

 

 

TOTAL

958.787

993.838

988.706

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Total Revenue from operations

877.429

772.250

634.458

 

Other Income

22.394

34.092

53.034

 

TOTAL

899.823

806.342

687.492

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

365.040

395.825

0.000

 

Purchases of Stock-in-Trade

0.000

0.000

263.780

 

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

22.767

(36.137)

(101.489)

 

Employee benefit expense

191.257

155.799

143.727

 

CSR expenditure

1.360

1.500

0.500

 

Other expenses

276.814

230.578

280.256

 

TOTAL

857.238

747.565

586.774

 

 

 

 

 

 

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

42.585

58.777

100.718

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

42.585

58.777

100.718

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

9.880

4.315

4.130

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

32.705

54.462

96.588

 

 

 

 

 

Less

TAX

10.769

21.865

38.221

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

21.936

32.597

58.367

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

1.15

1.71

3.07

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

0.000

0.000

0.000

Net cash flows from (used in) operations

33.138

(39.252)

77.861

Net cash flows from (used in) operating activities

1.499

(90.471)

4.226

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

[Sundry Debtors / Income * 365]

 

60.65

64.56

53.57

 

 

 

 

 

Account Receivables Turnover

[Income / Sunday Debtors]

 

6.02

5.65

6.81

 

 

 

 

 

Average Payment Days [Sundry Creditors / Purchases * 365]

 

47.34

85.37

97.34

 

 

 

 

 

Inventory Turnover [Operating Income / Inventories]

 

1.13

0.97

4.13

 

 

 

 

 

Asset Turnover [Operating Income / Net Fixed Assets]

 

0.96

7.58

10.11

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio [(Borrowing + Current Liabilities) / Total Assets]

 

0.60

0.67

0.63

 

 

 

 

 

Debt Equity Ratio (Borrowings / NetWorth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Liabilities to Networth (Current Liabilities / NetWorth)

 

1.63

2.01

1.73

 

 

 

 

 

Fixed Assets to NetWorth (Net Fixed Assets / NetWorth)

 

0.13

0.02

0.03

 

 

 

 

 

Interest Coverage Ratio [PBIT / Financial Charges]

 

0.00

0.00

0.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin [(PAT / Sales) * 100]

(%)

2.50

4.22

9.20

 

 

 

 

 

Return on Total Assets [(PAT / Total Assets) * 100]

(%)

2.29

3.28

5.90

 

 

 

 

 

Return on Investment (ROI) [(PAT / NetWorth) * 100]

(%)

6.24

9.89

16.17

 

 

SOLVENCY RATIO

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio [Current Assets / Current Liabilities]

 

1.44

1.35

1.44

 

 

 

 

 

Quick Ratio [(Current Assets - Inventories) / Current Liabilities]

 

1.37

1.26

1.40

 

 

 

 

 

G-Score Ratio Financial [NetWorth / Total Assets]

 

0.37

0.33

0.37

 

 

 

 

 

G-Score Ratio Debt [Debts / Equity Capital]

 

0.00

0.00

0.00

 

 

 

 

 

G-Score Ratio Liquidity [Total Current Assets / Total Current Liabilities]

 

1.44

1.35

1.44

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

190.000

190.000

190.000

Reserves & Surplus

170.950

139.517

161.453

Money received against share warrants

0.000

0.000

0.000

Net worth

360.950

329.517

351.453

 

 

 

 

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

31.03.2015

31.03.2016

31.03.2017

 

(INR In Million)

(INR In Million)

(INR In Million)

Sales

634.458

772.250

877.429

 

0.000

21.718

13.620

 

 

 

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

634.458

772.250

877.429

Profit/ (Loss)

58.367

32.597

21.936

 

9.20 %

4.22 %

2.50 %

 

 

 

 

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

No

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Plant and Equipment
  • Furniture and Fixture
  • Motor Vehicle
  • Office Equipment
  • Computer Equipment

 

 


 

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 67.96

UK Pound

1

INR 91.88

Euro

1

INR 80.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

PRA

 

 

Report Prepared by :

JYO


 

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)

 

 

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.