MIRA
INFORM REPORT
|
Report Date : |
23.06.2008 |
IDENTIFICATION
DETAILS
|
Name : |
CRANE BEL INTERNATIONAL PRIVATE LIMITED |
|
|
|
|
Registered Office : |
B-69, Flatted Factories, Complex Okhla, New Delhi – 110020 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
01.04.2002 |
|
|
|
|
Com. Reg. No.: |
55-114749 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U29199DL2002PTC114749 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MRTC00086C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer of Hydraulic Machines, Hydraulic Cylinders, Broaching
Machines, Motors, Pumps, Values and Stearings. |
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 6000 |
|
|
|
|
Status : |
Moderate Improving |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an old and established company having moderate track. It’s
financial position is improving and expected to wipe-off previous losses
soon. Trade relations are fair. Payments are reported as sloe but correct. The company can be considered good for small to mediocre business
deslings. |
LOCATIONS
|
Registered Office/ Branch Office : |
B-69, Flatted Factories, Complex Okhla, New Delhi – 110020, India |
|
Tel. No.: |
91-11-26316691/26210338/ 2700217/ 26316706 |
|
Mobile No.: |
91-9810558200 |
|
Fax No.: |
91-11-2700339/ 26928120 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
300 sq. ft. |
|
Location : |
Leased |
|
|
|
|
Corporate Office/ Factory : |
E-7, Kavi Industrial Area, Ghaziabad – 201002, Uttar Pradesh, India |
|
Tel. No.: |
91-120-2702107/ 3263281/ 84/ 85 |
|
Fax No.: |
91-120-2700339/ 2717776/ 2713868/ 2712709 |
|
|
|
|
Mumbai Office : |
9-Guru Kripa, Vishwabharati, Juhu Lane, V P Road, Andheri (West),
Mumbai, India |
|
Tel No.: |
91-22-26211946 |
|
Fax No.: |
91-22-26210338 |
DIRECTORS
|
Name : |
Mr. Sarvesh Gupta |
|
Designation : |
Director |
|
Address : |
399, Sector -15 A, Noida – 201301, Uttar Pradesh, India |
|
Date of Birth/Age : |
08.11.1974 |
|
Date of Appointment : |
01.04.2002 |
|
|
|
|
Name : |
Mrs. Sushma Gupta |
|
Designation : |
Director |
|
Address : |
399, Sector -15 A, Noida – 201301, Uttar Pradesh, India |
|
Date of Birth/Age : |
01.11.1943 |
|
Date of Appointment : |
01.03.2003 |
KEY EXECUTIVES
|
Name : |
Mr. Rajiv Kumar |
|
Designation : |
Company Secretary |
|
Address : |
CR-248, Lalita Park, Laxmi Nagar, Delhi – 110092, India |
|
Mobile : |
91-9213103022 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
(As on 30.09.2004)
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
A K Gupta and Sons |
|
60000 |
|
Mr. Ashok Kumar Gupta |
|
5000 |
|
Mrs. Sushma Gupta |
|
25000 |
|
Mr. Sarvesh Gupta |
|
30000 |
|
|
|
|
|
Total |
|
120000 |
(As on 31.03.2006)
|
Category |
|
Percentage |
|
|
|
|
|
Directors or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Hydraulic Machines, Hydraulic Cylinders, Broaching
Machines, Motors, Pumps, Values and Stearings. |
|
|
|
|
Products : |
|
|
|
|
|
Exports : |
Indirect Export through Vicker International |
|
|
|
|
Terms : |
|
|
Selling : |
Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL
INFORMATION
|
Customers : |
|
|
|
|
|
Bankers : |
ICICI Bank |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Vipul Sharma Chartered Accountant |
|
Address : |
19, Naya Ganj, Naya Ganj, Ghaziabad – 201001, Uttar Pradesh, India |
|
|
|
|
Associates/Subsidiaries : |
|
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs.10/- each |
Rs.5.000
Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
120000 |
Equity Shares |
Rs.10/- each |
Rs.1.200
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 |
|
1.200 |
1.200 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
(0.052) |
(0.111) |
|
|
NETWORTH |
|
1.148 |
1.089 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.640 |
1.342 |
|
|
2] Unsecured Loans |
|
0.000 |
0.000 |
|
|
TOTAL BORROWING |
|
0.640 |
1.342 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
1.788 |
2.431 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
2.953 |
2.279 |
|
|
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 |
|
3.550 |
3.630 |
|
|
Sundry Debtors |
|
3.551 |
2.400 |
|
|
Cash & Bank Balances |
|
0.152 |
0.019 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
3.349 |
4.271 |
|
Total
Current Assets |
|
10.602 |
10.320 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
|
11.381 |
9.996 |
|
|
Provisions |
|
0.386 |
0.172 |
|
Total
Current Liabilities |
|
11.767 |
10.168 |
|
|
Net Current Assets |
|
(1.165) |
0.152 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
1.788 |
2.431 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover |
|
18.922 |
13.276 |
|
|
Other Income |
|
0.180 |
0.529 |
|
|
Total Income |
|
19.102 |
13.805 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
1.025 |
0.143 |
|
|
Provision for Taxation |
|
0.000 |
0.000 |
|
|
Profit/(Loss) After Tax |
|
1.025 |
0.143 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Financial Charge |
|
0.451 |
0.353 |
|
|
Depreciation & Amortization |
|
0.572 |
0.317 |
|
|
Other Expenditure |
|
17.054 |
12.992 |
|
Total Expenditure |
|
18.077 |
13.662 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
|
5.36 |
1.03 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
5.42 |
1.03 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
7.56 |
1.13 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.89 |
0.13 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
2.10 |
10.57 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
0.90 |
1.01 |
LOCAL AGENCY
FURTHER INFORMATION
Website details:
Profile:
Crane-Bel group
promoted by Mr. Ashok Kumar Gupta, has become a heritage of Innovation in Hydraulics
and Broaching Technology.
A man of ideas, substance and vision, Mr. Sarvesh Gupta son of promoter of the
company, has carried the company to its present position at the forefront of indigenously
developed high technology hydraulic motor, machine tools, equipments and
systems.
High ethical standards, complete reliability, indigenously developed high
performance machines, more than two decades of professional experience,
closeness to their customers, insight into customers' needs and their
importance, full dedication to Engineering and developing new machines and
systems to meet customers' need for cost effectiveness and profitably with
energy conservation are our key elements of leadership over the 21st
century.
Subject unique products
capability is supported by its associate companies which are structured to
provide local customer service, compassing distribution, after sales services
and comprehensive technical support on an international basis.
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.42.97 |
|
UK Pound |
1 |
Rs.84.75 |
|
Euro |
1 |
Rs.66.72 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
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 |
2 |
|
--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 |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
31 |
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 |
|