MIRA INFORM REPORT
|
Report Date : |
16.04.2011 |
IDENTIFICATION DETAILS
|
Name : |
AGRON REMEDIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
67-4, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
01.07.1985 |
|
|
|
|
Com. Reg. No.: |
021384 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1985PTC021384 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Pharmaceutical Formulations |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (47) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 109908 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is en established company having satisfactory track. Trade
relations are reported as fair. Business is active. Payments are reported to
be usually correct and as per commitments. The concern can be considered normal for business dealings at usual
trade terms an 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 – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION PARTED BY
|
Name : |
Mr. Magi |
|
Designation : |
Commercial Manager |
|
Date : |
31.03.2011 |
LOCATIONS
|
Registered Office : |
67-4, |
|
Tel. No.: |
91-5947-272639 |
|
Fax No.: |
91-5947-274929 |
|
Location: |
Owned |
DIRECTORS
AS ON 30.09.2010
|
Name : |
Mr. G K Agarwal |
|
Designation : |
Director |
|
Address : |
Singhani Mandap, Kashipur, Udham Singh Nagar, Uttarakhand - 244713 |
|
Date of Appointment : |
01.07.1985 |
|
|
|
|
Name : |
Mr. M k Agarwal |
|
Designation : |
Director |
|
Address : |
Singhani Mandap, Kashipur, Udham Singh Nagar, Uttarakhand - 244713 |
|
Date of Appointment : |
28.05.2003 |
|
|
|
|
Name : |
Mr. R R Agarwal |
|
Designation : |
Director |
|
Address : |
Doctors Lane, Kashipur, Udham Singh Nagar, Uttarakhand - 244713 |
|
Date of Appointment : |
01.07.1985 |
|
|
|
|
Name : |
Mr. K C Agarwal |
|
Designation : |
Director |
|
Address : |
Singhani Mandap, Kashipur, Udham Singh Nagar, Uttarakhand - 244713 |
|
Date of Appointment : |
01.07.1985 |
KEY EXECUTIVES
|
Name : |
Mr. Magi |
|
Designation : |
Commercial Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Gopal |
|
10505 |
|
Radha Raman Agarwal |
|
600 |
|
Keshav Chandra Agarwal |
|
10505 |
|
Devendra Kumar Agarwal |
|
910 |
|
Rajendra Prasad Agarwal |
|
610 |
|
Jagdish Prasad Agarwal |
|
300 |
|
Parvati Devi Garwal |
|
250 |
|
Laxmi Rani Agarwal |
|
200 |
|
Vijay Agarwal |
|
150 |
|
Renu Agarwal |
|
220 |
|
Charu Agarwal |
|
250 |
|
Sanjay Kumar Agarwal |
|
200 |
|
Vinay Kumar Agarwal |
|
100 |
|
Ajay Kumar Agarwal |
|
100 |
|
Mudit Kumar Agarwal |
|
100 |
|
Neetu Agarwal |
|
100 |
|
Total |
|
25100 |
AS ON 30.09.2010
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Pharmaceutical Formulations |
PRODUCTION STATUS AS ON 31.03.2010
|
Particulars |
Unit |
|
|
Actual
Production |
|
Tablet |
P. A. |
|
|
14700 Lac Tables
|
|
Capsule |
P. A. |
|
|
1488 Lac Capsule
|
|
Liquid Syrup |
P. A. |
|
|
22.80 Lac Lit |
|
Dry Injectable Powder |
P. A. |
|
|
172.80 Lac Vials
|
|
Liquid Injectable |
P. A. |
|
|
360.00 Lac
Vials/Ampoules |
|
Ointment |
P. A. |
|
|
86400 KG |
|
Cream/Lotion |
P. A. |
|
|
90000 KG |
|
Eye/Ear Drops |
P. A. |
|
|
57.60 Lac Vial |
GENERAL INFORMATION
|
Bankers : |
Kurmanchal Nagar Sahakari Bank Limited, |
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
SC Agarwal and Associates Chartered Accountant |
|
Address : |
Near |
|
|
|
|
Associates/Subsidiaries : |
NA |
CAPITAL STRUCTURE
AS ON 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
30000 |
Equity Shares |
Rs.100/- each |
Rs.3.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
250100 |
Equity Shares |
Rs.100/-
each |
Rs.2.510
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
2.510 |
2.510 |
2.500 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
24.967 |
18.922 |
17.936 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
27.477 |
21.432 |
20.436 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
54.045 |
45.931 |
44.726 |
|
|
2] Unsecured Loans |
0.438 |
0.429 |
0.430 |
|
|
TOTAL BORROWING |
54.483 |
46.360 |
45.156 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
81.960 |
67.792 |
65.592 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
55.880 |
48.687 |
45.858 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.524 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
29.639
|
26.406 |
12.603 |
|
|
Sundry Debtors |
14.216
|
24.941 |
17.407 |
|
|
Cash & Bank Balances |
1.023
|
1.225 |
11.059 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
0.916
|
1.336 |
1.511 |
|
Total
Current Assets |
45.794
|
53.908 |
42.580 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
12.956
|
20.566 |
11.527 |
|
|
Other Current Liabilities and Provisions |
7.282
|
14.237 |
11.319 |
|
Total
Current Liabilities |
20.238
|
34.803 |
22.846 |
|
|
Net Current Assets |
25.556
|
19.105 |
19.734 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
81.960 |
67.792 |
65.592 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
TOTAL |
129.370 |
91.701 |
64.213 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
13.495 |
7.308 |
6.500 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
6.326 |
6.139 |
1.966 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
7.169 |
1.169 |
4.534 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
1.124 |
0.124 |
0.520 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX |
6.045 |
1.045 |
4.014 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
4.67
|
1.14 |
6.25 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
9.42
|
1.14 |
5.12 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.26
|
0.05 |
0.22 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.72
|
3.79 |
3.33 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.26
|
1.55 |
1.86 |
LOCAL AGENCY FURTHER INFORMATION
Form 8:
|
Corporate
identity number of the company |
U74899DL1985PTC021384 |
|
Name of the
company |
AGRON REMEDIES
PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
67 - 4 |
|
This form is for |
Creation of
charge Modification of
charge |
|
Type of charge |
Book Debts Movable Property Others |
|
Particular of
charge holder |
KURMANCHAL NAGAR
SAHAKARI BANK LIMITED |
|
Nature of
instrument creating charge |
Deed Of Hypothecation
DT. 21/01/2011. |
|
Date of
instrument Creating the charge |
21/01/2011 |
|
Amount secured by
the charge |
Rs.20.000
Millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of Interest BR +3.5% PER
ANNUM. Terms of
Repayment ON DEMAND Margin 25% ON STOCKS 40% ON BOOK DEBTS Extent and
Operation of the charge 100% Others |
|
Short particulars
of the property charged |
Em on Freehold Land
Admeasuring 1.583 Acres Situated At Moradabad Road, Kashipur Valued Rs.45.306
Millions Dated 14.06.2007. Entire Stocks (Raw Material, W.I.P, Finished),
Book Debts , Plant and Machinery. |
|
Date of
instrument modifying the charge |
06/03/2010 |
|
Particulars of
the present modification |
The Cc Limit
Having Enhanced From 15.000 Millions To 20.000 Millions. |
Fixed Assets:
- Land
- Building
- Plant and
Machinery
- Computer
- Furniture
- Car
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.44.52 |
|
|
1 |
Rs.72.71 |
|
Euro |
1 |
Rs.64.41 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
|
47 |
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 |
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 |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.