MIRA
INFORM REPORT
|
Report Date : |
06.04.2007 |
IDENTIFICATION
DETAILS
|
Name : |
BARFLEX POLYFILMS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
112, Jor Bagh, New Delhi – 110003 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
24.01.2005 |
|
|
|
|
Com. Reg. No.: |
55-132346 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U25209DL2005PTC132346 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
PTLB12011G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturing of Flexible Plastic Packaging Material |
RATING &
COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average/normal. |
Small |
|
Maximum Credit Limit : |
USD 160000 |
|
|
|
|
Status : |
Small Company |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a relatively small company having satisfactory track
records. Directors are reported as experienced and respectable businessmen. Trade
relations are reported as fair. Business is active. Payments are however
reported as usually correct and as per commitments. The company can be considered for small business dealings at usual
trade terms and conditions. |
LOCATIONS
|
Registered Office : |
112, Jor Bagh, New Delhi – 110003 |
|
E-Mail : |
|
|
Website: |
|
|
|
|
|
Factory : |
B-1, Sector 57, Noida – 201301, Uttar Pradesh |
|
Tel. No.: |
91-120-4255298 / 2589435 |
|
Fax No. : |
91-120-4330287 |
DIRECTORS
|
Name : |
Mr. Jaiwant Bery |
|
Designation : |
Director |
|
Address: |
57, Friends Colony East, New Delhi – 110065 |
|
Date of Birth: |
30.06.1960 |
|
Date of Appointment: |
24.01.2005 |
|
|
|
|
Name : |
Mrs. Nomita Bery |
|
Designation : |
Director |
|
Address: |
57, Friends Colony East, New Delhi – 110065 |
|
Date of Birth: |
23.11.1963 |
|
Date of Appointment: |
24.01.2005 |
|
|
|
|
Name : |
Ms. Shanti Sarup Bery |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
Ms. Renuka Garg |
|
Designation : |
Company Secretary |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
|
Names of Shareholders |
No. of Shares |
|
Mrs. Nomita Bery |
5000 |
|
Mr. Jaiwant Bery |
5000 |
31.03.2006
Directors and relative – 100%
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Flexible Plastic Packaging Material |
GENERAL
INFORMATION
|
No. of Employees : |
About 100 |
|
|
|
|
Bankers : |
Punjab National Bank, B. O. Nehru Place, New Delhi Small Industries Development Bank of India |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Deepak K. Singhal & Company Chartered Accountant |
|
Address : |
211, Neelkanth Plaza, Plot No. 15, Road No. 44, Community Centre,
Pitampura, New Delhi – 110034 |
|
Tel. No. : |
91-11-27011018 / 32981018 |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
550000 |
Equity Shares |
Rs. 100/- Each |
Rs. 55.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
395000 |
Equity Shares |
Rs. 100/- Each |
Rs. 39.500
Millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
39.500 |
1.000 |
|
|
2] Share Application Money |
|
0.000 |
9.000 |
|
|
3] Reserves & Surplus |
|
2.422 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
41.922 |
10.000 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
72.689 |
0.000 |
|
|
2] Unsecured Loans |
|
18.956 |
3.505 |
|
|
TOTAL BORROWING |
|
91.645 |
3.505 |
|
|
DEFERRED TAX LIABILITIES |
|
0.443 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
134.010 |
13.505 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
63.439 |
0.127 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
44.570 |
0.000 |
|
|
Sundry Debtors |
|
23.856 |
0.000 |
|
|
Cash & Bank Balances |
|
3.549 |
10.134 |
|
|
Other Current Assets |
|
1.925 |
0.052 |
|
|
Loans & Advances |
|
7.465 |
2.700 |
|
Total
Current Assets |
|
81.365 |
12.886 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
14.169 |
0.204 |
|
|
Provisions |
|
0.571 |
0.000 |
|
Total
Current Liabilities |
|
14.740 |
0.204 |
|
|
Net Current Assets |
|
66.625 |
12.682 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
3.946 |
0.696 |
|
|
|
|
|
|
|
|
TOTAL |
|
134.010 |
13.505 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
|
31.03.2005 |
|
|
Sales Turnover |
|
74.750 |
N.A. |
|
|
Other Income |
|
|
N.A. |
|
|
Total Income |
|
74.750 |
N.A. |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
3.437 |
N.A. |
|
|
Provision for Taxation |
|
1.015 |
N.A. |
|
|
Profit/(Loss) After Tax |
|
2.422 |
N.A. |
|
|
|
|
|
|
|
|
Earnings in Foreign Currency : |
|
|
|
|
|
Export Earnings |
|
0.692 |
N.A. |
|
|
Commission Earnings |
|
0.000 |
N.A. |
|
|
Other Earnings |
|
0.000 |
N.A. |
|
|
Total Earnings |
|
0.692 |
N.A. |
|
|
|
|
|
|
|
|
Imports : |
|
|
|
|
|
Raw Materials |
|
47.579 |
N.A. |
|
|
Stores & Spares |
|
0.000 |
N.A. |
|
|
Capital Goods |
|
0.000 |
N.A. |
|
|
Others |
|
10.513 |
N.A. |
|
|
Total Imports |
|
58.092 |
N.A. |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Salaries, Wages, Bonus, etc. |
|
0.000 |
0.233 |
|
|
Payment to Auditors |
|
0.000 |
0.005 |
|
|
Power & Fuel |
|
0.000 |
0.006 |
|
|
Financial charges |
|
3.140 |
0.000 |
|
|
Depreciation |
|
1.264 |
0.000 |
|
|
Other Expenditure |
|
62.505 |
0.274 |
|
Total Expenditure |
|
66.909 |
0.518 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
|
3.24 |
N.A. |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
4.59 |
N.A. |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
2.37 |
N.A. |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.08 |
N.A. |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
2.53 |
0.37 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
5.52 |
63.16 |
LOCAL AGENCY
FURTHER INFORMATION
|
Name of the company |
BARFLEX POLYFILMS PRIVATE LIMITED |
|
Presented By |
Mr. Jaiwant Bery |
|
1) Date and description of instrument creating the change |
Agreement of
letter by way of General Counter indemnity from the company and Bank charge
on company’s current assets dated 18.11.2005
|
|
2) Amount secured by the charge/amount owing on the securities of
charge |
FB Limit of Rs.
30.000 Millions and NFB Limit of Rs. 13.000 Millions |
|
3) Short particular of the property charged. If the property acquired
is subject to charge, date of the acquired of the property should be given |
Counter indemnity
from the company and charge of hypothecation on stocks, dectors and first
charge on all second charge on the plant & machinery, building and on the
block of assets of the company |
|
4) Gist of the terms and conditions and extent and operation of the
charge. |
Counter indemnity
from the company and charge of hypothecation on stocks, dectors and first
charge on all second charge on the plant & machinery, building and on the
block of assets of the company to secure cash credit Rs. 30.000 Millions
letter of credit limit of Rs. 9.000 Millions and Bank Guarantee of Rs. 4.000
Millions |
|
5) Name and Address and description of the person entitled to the
charge. |
Punjab National Bank, B. O. Nehru Place, New Delhi |
|
6) Date and brief description
of instrument modifying the charge |
Not Applicable |
|
7) Particulars of modifications specifying the terms and conditions or
the extent of operations of the charge in which modification is made and the
details of the modification. |
Not Applicable |
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.43.15 |
|
UK Pound |
1 |
Rs.85.22 |
|
Euro |
1 |
Rs.57.63 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--MARGINS |
-5~5 |
- |
|
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 |
NO |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
30 |
|
TOTAL |
|
|
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a composite
of weighted scores obtained from each of the major sections of this report. The
assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING
EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average/normal. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|