BUSINESS INFORMATION REPORT

1. Summary Information

Company Name

EMERALD ALCHYMICUS PRIVATE LIMITED

Principal Name 1

MRS. SHRADHA K. KARKHANIS

 

Status

MODERATE

Principal Name 2

MR. VIJAY R. BIWALKAR

 

Street Address

705, The Corporate Centre, Nirmal Lifestyles, LBS Marg, Mulund (West), Mumbai – 400 080, Maharashtra, India

 

Established Date

08.01.2003

SIC Code

--

Telephone#

91-22-25628060 / 61 / 62

Business Style 1

MANUFACTURING

Fax #

91-22-25628066

Business Style 2

--

Homepage

http://www.emeraldalchymicus.com

Product Name 1

NON-PHARMA PRODUCTS

 

# of employees

12

Product Name 2

PHARMA PRODUCT

Paid-up capital

Rs.12843000

Product Name 3

--

Shareholders

DIRECTORS OR RELATIVES OF DIRECTORS (100%)

Banking

THE NORTH KANARA G S B CO-OPERATIVE BANK LIMITED

Public Limited Corp.

No

Business Period

5 Years

IPO

No

International Ins.

--

Public Enterprise

No

Rating

B

Related Company

 

Relation

Country - India

Company Name

 

 

Note

-

 

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2007

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

23627000

Current Liabilities

8545000

Inventories

16679000

Long-term Liabilities

25803000

Fixed Assets

15097000

Other Liabilities

481000

Deferred Assets

000

Total Liabilities

34829000

Invest& other Assets

4292000

Retained Earnings

23000

 

 

Net Worth

24866000

Total Assets

59695000

Total Liab. & Equity

59695000

Total Assets

(Previous Year)

 

 

 

P/L Statement as of

31.03.2007

(Unit: Indian Rs.)

Sales

63764000

Net Profit

2635000

Sales(Previous yr)

34517000

Net Profit(Prev.yr)

203000

 


MIRA INFORM REPORT

 

 

 

Report Date :

12.12.2008

 

IDENTIFICATION DETAILS

 

Name :

EMERALD ALCHYMICUS PRIVATE LIMITED

 

 

Registered Office :

705, The Corporate Centre, Nirmal Lifestyles, LBS Marg, Mulund (West), Mumbai – 400 080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

08.01.2003

 

 

Com. Reg. No.:

138599

 

 

CIN No.:

[Company Identification No.]

U24100MH2003PTC138599

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturers, formulators, processors, producers, makers, buyers, sellers, resellers, importers, exporters, distributors, suppliers, fermentors, distillers, refiners, stockiests, agents, merchants, developers, consultants and dealers in all types, forms and of all kind of chemicals, acid, alkalies, tannis, tannis extracts, solvents, dyestuffs, dyes, pigments, colours, speciality chemicals, etc.

 

 

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.

Small

 

Maximum Credit Limit :

USD 120000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profit margin is under severe pressure. Payments are reported as slow but correct

 

The company can be considered for small to mediocre business dealings at usual trade terms and conditions

 

 

LOCATIONS

 

Registered Office :

705, The Corporate Centre, Nirmal Lifestyles, LBS Marg, Mulund (West), Mumbai – 400 080, Maharashtra, India

Tel. No.:

91-22-25628060 / 61 / 62

Fax No.:

91-22-25628066

E-Mail :

sales@emeraldalchy.com

Website :

http://www.emeraldalchymicus.com

 

 

Factory :

07, M-17, M-18, Rajalaxmi Commercial Complex, Kalher Bhiwandi Road, District Thane, Maharashtra, India

Tel. No.:

91-252-2276167

 

 

DIRECTORS

 

Name :

Mrs. Shradha K. Karkhanis

Designation :

Director

Address :

B-1106, Kalinga, Nirmal Nagar, Link Road, Mulund (West), Mumbai – 400 080, Maharashtra, India

Date of Birth/Age :

12.08.1966

Qualification :

B. Com.

Date of Appointment :

08.01.2003

 

 

Name :

Mr. Vijay R. Biwalkar

Designation :

Director

Address :

Flat No. 401/402, 2A Dheeraj Enclave, Ciba Road, Goregoan (East), Mumbai – 400 069, Maharashtra, India

Date of Birth/Age :

20.04.1966

Qualification :

B. Com.

Date of Appointment :

08.01.2003

 

 

Name :

Mr. Shantinath V. Jha

Designation :

Director

Address :

2503, Challenger – II, Thakur Village, Kandivali (East), Mumbai – 400 107, Maharashtra, India

Date of Birth/Age :

03.08.1944

Date of Appointment :

08.01.2003

 

 

Name :

Mr. Prashant B. Nachane

Designation :

Director

Address :

708, Kumar Co-operative Housing Society, Mahada layout, Navghar Road, Mumbai – 400 058, Maharashtra, India

Date of Birth/Age :

30.06.1978

Qualification :

B. Sc.

Date of Appointment :

23.02.2004

 

 

Name :

Mrs. Anjali R Mate

Designation :

Director

Address :

201 Reyn Basera, B Wing, 24 Wallab Nagar, N S Road No. 4, Near Kupre Hospital, Vile Parle (West), Mumbai – 400 056, Maharashtra, India

Date of Birth/Age :

24.10.1956

Date of Appointment :

08.01.2003

 

 

Name :

Mr. Amol Prabhakar Desai

Designation :

Director

Address :

R 2/8 Govardhangiri Bangur Nagar, Goregaon (West), Mumbai – 400 090, Maharashtra, India

Date of Birth/Age :

12.04.1962

Date of Appointment :

21.09.2007

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders

No. of Shares

Shradha K. Karkhanis

137300

Vijay R. Biwalkar

25100

Shantinath V. Jha

690000

Anjali R Mate

100000

Shantinath V. Jha HUF

60000

Umesh Rao

40000

Vilas J Deshpande

44000

Vilas J Deshpande HUF

34200

Shyamsunder Karkhanis

34500

Shyamsunder Karkhanis HUF

22500

Rajesh Patankar

35000

Jayant Deshpande

4500

Ketan Karkhanis HUF

16500

Jayant Deshpande HUF

10000

Prashant B. Nachane

27000

 

Equity share breakup (percentage of total equity)

(As on 30.09.2007)

Category

Percentage

Directors or relatives of directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers, formulators, processors, producers, makers, buyers, sellers, resellers, importers, exporters, distributors, suppliers, fermentors, distillers, refiners, stockiests, agents, merchants, developers, consultants and dealers in all types, forms and of all kind of chemicals, acid, alkalies, tannis, tannis extracts, solvents, dyestuffs, dyes, pigments, colours, speciality chemicals, etc.

 

 

Products :

Non-Pharma Products

·         Acrylic Resins – Uracron/Uramex/Uralac – DSM Holland Make

·         Polyisocyanaje Bioret – Tolonate

·         Rhodia – France Make

·         Degussa Speciality Products and other local products

 

Pharma Product

·         Chinese Brand

 

 

Agencies Held :

DSM Coating Resins Europe B. V. Holland

 

 

Exports :

 

Countries :

Sri Lanka

 

 

Imports :

 

Countries :

Holland

China

 

 

Terms :

 

Selling :

Credit (60 to 90 days)

 

 

Purchasing :

L/C or Credit (90 days)

 

 

GENERAL INFORMATION

 

No. of Employees :

12

 

 

Bankers :

·         The North Kanara G S B Co-Operative Bank Limited

Alps Height, Ground Floor, Off Dr. R P Road, Mulund (West), Mumbai – 400 080, Maharashtra, India

 

·         Cosmos Co-operative Bank Limited

·         Axis Bank, Mulund (West), Mumbai, Maharashtra

·         State Bank of India

·         ICICI Bank

·         Syndicate Bank

 

 

Facilities :

Secured Loans

As on 31.03.2007)

Rs. in millions

Citi Bank Car Loan

(Secured against hypothecation of motor car)

0.165

Syndicate Bank

(Secured against third party security)

8.995

The N K G S B – Term Loan (Office Premises)

4.317

The N K G S B – Term Loan (Office Renovation)

2.074

The North Kanara G S B Co-Operative Bank Limited (C/C)

(Secured against hypothecation of stock, book debts, and other movable assets both present and future)

7.541

 

 

Total

23.092

 

 

 

Banking Relations :

Moderate

 

 

Auditors :

 

Name :

Udai S Parmar

Chartered Accountants

Address :

9/6 Mukand Housing Society, Mulund, Mumbai – 400 081, Maharashtra, India

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

2100000

Equity Shares

Rs.10/- each

Rs.21.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1284300

Equity Shares

Rs.10/- each

Rs.12.843 millions


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2007

31.03.2006

31.03.2005

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

12.843

12.843

12.843

2] Share Application Money

12.000

0.200

0.000

3] Reserves & Surplus

0.023

0.000

0.000

4] (Accumulated Losses)

0.000

(2.611)

(2.814)

NETWORTH

24.866

10.432

10.029

LOAN FUNDS

 

 

 

1] Secured Loans

23.092

5.725

0.000

2] Unsecured Loans

2.711

7.330

5.205

TOTAL BORROWING

25.803

13.055

5.205

DEFERRED TAX LIABILITIES

0.481

0.386

0.000

 

 

 

 

TOTAL

51.150

23.873

15.234

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

15.097

2.502

2.259

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.100

0.100

0.001

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

16.679

10.798

3.372

 

Sundry Debtors

16.629

9.606

6.484

 

Cash & Bank Balances

0.892

0.484

1.529

 

Other Current Assets

0.000

0.000

0.729

 

Loans & Advances

6.106

1.850

0.500

Total Current Assets

40.306

22.738

12.614

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

8.054

2.572

1.216

 

Provisions

0.491

0.151

0.179

Total Current Liabilities

8.545

2.723

1.395

Net Current Assets

31.761

20.015

11.219

 

 

 

 

MISCELLANEOUS EXPENSES

4.192

1.256

1.755

 

 

 

 

TOTAL

51.150

23.873

15.234

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

63.764

34.517

20.498

Other Income

1.065

7.588

0.060

Total Income

64.829

42.105

20.558

 

 

 

 

Profit/(Loss) Before Tax

2.729

0.411

(1.658)

Provision for Taxation

0.094

0.208

0.099

Profit/(Loss) After Tax

2.635

0.203

(1.757)

 

 

 

 

Expenditures :

 

 

 

 

Administrative Expenses

6.329

6.472

0.000

 

Purchases

48.816

32.755

13.005

 

Operational Expenses

11.505

8.445

0.000

 

Increase/(Decrease) in Finished Goods

(5.880)

(7.426)

0.000

 

Salaries, Wages, Bonus, etc.

0.000

0.000

0.705

 

Managerial Remuneration

0.000

0.000

0.180

 

Payment to Auditors

0.000

0.000

0.055

 

Interest

0.000

0.000

0.138

 

Insurance Expenses

0.000

0.000

0.046

 

Preliminary Expenses W/Off

0.057

0.057

0.000

 

Depreciation & Amortization

0.246

0.195

0.000

 

Deferred Revenue Expenses W/Off

0.442

0.442

0.000

 

Borrowing Cost

0.585

0.754

0.000

 

Other Expenditure

0.000

0.000

8.087

Total Expenditure

62.100

41.694

22.216

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

PAT / Total Income

(%)

4.06

0.48

(8.55)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.28

1.19

(8.09)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.93

1.63

(11.15)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.04

(0.17)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.38

1.51

0.66

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.72

8.35

9.04

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note

 

The Registered Office of the company has been shifted from 14, Uday Building, Opp. Apna Bazar 326 B, J. N. Road, Mulund (West), Mumbai – 400 080, Maharashtra, India to the present address w.e.f. 27.02.2007.

 

Trade References

 

·         Asian Paints Limited

Asian Paint House, 5th Floor, Shantinagar Industrial Estate, Vakola, Mumbai – 400 055, Maharashtra

Contact – Mr. Vaibhav Sawant (Tel. 91-22-26526387)

 

·         Bombay Paints Limited

B. D. Patel Marg, Chembur, Mumbai – 400 074, Maharashtra

Contact – Mr. Rushi Rogistrar (Tel. 91-22-25544016)

 

·         Pidilite Industries Limited

Ramkrishna Mandir Road, Andheri (East), Mumbai – 400 059, Maharashtra

      Contact – Mr. S. N. Thakur (Tel. 91-22-28367085)

 

·         Deuchem Trading Company

 

·         DSM Coating Resing Europe B.V.

 

·         Mengzoo Huaxing Biochemistry Company Limited

 

·         Sinochem Jiangsu Import and Export Company PN

 

Form No. 8

 

Corporate identity number of the company

U24100MH2003PTC138599

Name of the company

EMERALD ALCHYMICUS PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

705, The Corporate Centre, Nirmal Lifestyles, LBS Marg, Mulund (West), Mumbai – 400 080, Maharashtra, India

This form is for

Creation of charge

Type of charge

·         Book debts

·         Movable property (not being pledge)

Particular of charge holder

The North Kanara G S B Co-Operative Bank Limited

Alps Height, Ground Floor, Off Dr. R P Road, Mulund (West), Mumbai – 400 080, Maharashtra, India

Nature of instrument creating charge

Composite Hypothecation Agreement 

Date of instrument Creating the charge

24.07.2008

Amount secured by the charge

Rs.45.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

·         Rate of interest

Rate of interest : 14% p.a.

 

·         Margin

Margin : 25% against Stocks and book debts upto 90 days

 

·         Extent and operation of the charge

To secure the due repayment of Cash credit facility of Rss.45.000 millions granted by the Bank to the Company.

Particulars of the property charged

·         All, present and future, stocks and consumables of the Company, such as crosslinker, C * 100, K-80, neocryl, packing material, etc.

·         All, present and future, machineries/ consumables/moulds of the Company and

·         All, present and future, book-debts, outstanding monies, receivables, claims, bills, contracts, securities, investments, goodwill, rights and assets of the Company.

 

Fixed assets

 

·         Air conditioners

·         Computers

·         Plant and Machinery

·         Furniture and fixtures

·         Electrical Installation

·         Office Premises

·         Software

·         Motor Car

·         Office Equipments

 

Web Details

 

Profile

 

A progressive, professionally managed organization, driven by highly qualified professionals  who have an excellent track record industry management, marketing and business development. with wealth of experience to back them up. They have a strong equity base that makes them financially sound and a team of  extremely dedicated, qualified and well trained staff Established in the year 2002, as a trading concern, they have  made significant headway as

 

a)       Manufacturers Representatives of Indian as well as ‘Multi National Companies

b)       Quality suppliers of world class raw materials,

c)       International sourcing agents for raw materials, excipients, and chemicals

d)       Exporters of drug intermediates, pharmaceuticals and herbal products  and chemicals.

e)       Marketing of select projects and technology for manufacture of drugs and drug intermediates.

 

 

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.48.52

UK Pound

1

Rs.72.62

Euro

1

Rs.63.76

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

2

--CREDIT LINES

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

35

 

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.

 

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

 

 

 

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