MIRA INFORM REPORT

 

 

Report Date :

30.04.2011

 

IDENTIFICATION DETAILS

 

Name :

WOOD WORKERS

 

 

Registered Office :

19, New Market, Hazratganj, Lucknow

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Year of Establishment :

1997

 

 

PAN No.:

[Permanent Account No.]

ACKPD9845Q

 

 

Legal Form :

Sole Proprietory Concern.

 

 

Line of Business :

 Contract/ Sale of Wooden Furniture.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Small Concern

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

Comments :

Subject is a relatively small concern in its field. Proprietor is reported to be experienced and respectable personnel. Trade relations are fair. The valuation report provided is of lower value than the proposal amount. The networth statement however seems to be satisfactory.

 

It would be advisable to take adequate securities while dealing with the subject.

 

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)

India

A1

A1

 

 

 

 

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

LOCATIONS

 

Registered Office :

19, New Market, Hazratganj, Lucknow, India

Mobile No.:

91-9208011052 (Mr. Anil Dixit)

Area :

2000 Sq. ft.

Location :

Rented

 

 

Workshop :

Oriental Motor Corporation, Hazratganj, Lucknow, India

Area :

4000 Sq. Ft.

Location :

Rented

 

 

SOLE PROPRIETOR

 

Name :

Mr. Anil Dixit

Designation :

Proprietor

Address :

Flat No.713 – A, Kasmanda Regent Apartment, 2 Park Road, Hazratganj, Lucknow, India

Date of Birth/Age :

42 years

Qualification :

Graduate

 

 

BUSINESS DETAILS

 

Line of Business :

Contract/ Sale of Wooden Furniture.

 

 

Terms :

 

Selling :

Cash and Credit (30 days)

 

 

Purchasing :

Cash and Credit (30 days)

 

 

GENERAL INFORMATION

 

Customers :

Government Contract

 

 

No. of Employees :

15

 

 

Bankers :

·         Corporation Bank

Lucknow Branch, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shailendra Pandey and Associates

Chartered Accountant

Address :

D – 1/344, Sector – F, Jankipuram, Lucknow, India

Tel. No.:

91-522-4028848

Mobile no.:

91-9936730451

 

 

CAPITAL STRUCTURE

 

PROPRIETOR’S CAPITAL ACCOUNT

 

(RS. IN MILLIONS)

 

Particulars

 

31.03.2010

 

 

Opening Balance

0.718

Add: Introduction

0.000

 

 

Add: Profit in Year

0.826

 

 

Less: Drawings

0.276

 

 

Total

 

Rs. 1.268 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

1.268

0.718

0.702

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1.268

0.718

0.702

LOAN FUNDS

 

 

 

1] Secured Loans

1.015

0.968

1.513

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

1.015

0.968

1.513

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

2.283

1.686

2.215

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.075

0.085

0.099

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.940

0.675

0.378

 

Sundry Debtors

1.894

0.844

1.238

 

Cash & Bank Balances

0.034

0.155

0.162

 

Other Current Assets

0.309

0.000

0.044

 

Loans & Advances

0.000

0.000

0.548

Total Current Assets

3.177

1.674

2.370

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

0.000

0.000

0.000

 

Other Current Liabilities

0.969

0.073

0.254

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

0.969

0.073

0.254

Net Current Assets

2.208

1.601

2.116

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

2.283

1.686

2.215

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

14.950

3.267

5.716

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                    

14.950

3.267

5.716

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

7.426

1.572

2.714

 

 

Labour Charges

5.656

1.121

1.975

 

 

Direct Expenses

0.056

0.056

0.020

 

 

Material Consumed

0.000

0.063

0.242

 

 

Freight Outward

0.091

0.002

0.030

 

 

Electrical and Fuel

0.066

0.015

0.025

 

 

Salary

0.252

0.012

0.138

 

 

Staff Welfare

0.065

0.082

0.026

 

 

Traveling Expenses

0.045

0.009

0.018

 

 

Local Conveyance

0.072

0.027

0.022

 

 

Office Rep[airs and Maintenance

0.060

0.002

0.011

 

 

Accounting Charges

0.060

0.006

0.036

 

 

Other Expenses

0.264

0.026

0.157

 

 

TOTAL                                    

14.113

2.993

5.414

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                              

0.837

0.274

0.302

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.011

0.013

0.015

 

 

 

 

 

 

NET PROFIT                

0.826

0.261

0.287

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

5.53

7.99

5.02

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.53

7.99

5.02

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

25.40

14.84

11.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.65

0.36

0.41

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.76

1.45

2.52

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.28

22.93

9.33

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

BALANCE SHEET

 

(RS. IN MILLIONS)

 

SOURCES OF FUNDS

 

 

31.03.2011

31.03.2012

 

 

(Estimated)

(Projected)

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

2.266

3.479

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

2.266

3.479

LOAN FUNDS

 

 

 

1] Secured Loans

 

3.000

3.000

2] Unsecured Loans

 

0.000

0.000

TOTAL BORROWING

 

3.000

3.000

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

5.266

6.479

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

0.064

0.056

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

 

1.500

2.000

 

Sundry Debtors

 

2.700

4.000

 

Cash & Bank Balances

 

0.027

0.353

 

Other Current Assets

 

0.000

0.000

 

Loans & Advances

 

1.800

0.700

Total Current Assets

 

6.027

7.053

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

0.000

0.000

 

Other Current Liabilities

 

0.825

0.630

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

0.825

0.630

Net Current Assets

 

5.202

6.423

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

5.266

6.479

 

PROFIT & LOSS ACCOUNT

 

(RS. IN MILLIONS)

 

 

PARTICULARS

 

 

31.03.2011

31.03.2012

 

SALES

 

(Estimated)

(Projected)

 

 

Income

 

25.000

30.000

 

 

Other Income

 

0.000

0.000

 

 

TOTAL                                    

 

25.000

30.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

13.440

15.500

 

 

Labour Charges

 

8.780

11.000

 

 

Direct Expenses

 

0.080

0.100

 

 

Material Consumed

 

0.000

0.000

 

 

Freight Outward

 

0.150

0.175

 

 

Electrical and Fuel

 

0.100

0.110

 

 

Salary

 

0.420

0.450

 

 

Staff Welfare

 

0.090

0.095

 

 

Traveling Expenses

 

0.065

0.075

 

 

Local Conveyance

 

0.115

0.125

 

 

Office Rep[airs and Maintenance

 

0.125

0.130

 

 

Accounting Charges

 

0.072

0.048

 

 

Other Expenses

 

0.230

0.471

 

 

TOTAL                                    

 

23.667

28.279

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                              

 

1.333

1.721

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

0.010

0.008

 

 

 

 

 

 

NET PROFIT                

 

1.323

1.713

 

 

------------------------------------------------------------------------------------------------------------------------------

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE APPLICANT: MR. ANIL DIXIT

 

NAME OF THE GUARANTOR: MR. J. K. WAHAL

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTIES

 

Particulars

Applicant

 

Guarantor

Address of the Property with Survey No./ door No. etc.

D – 15 Park, Hazratganj, Lucknow, India

Flat No.713-A, Hazratganj, Lucknow, India

--

 

 

 

Description: Land/ Site/ Building

Residential

Residential

--

 

 

 

Whether Freehold/ Leasehold

Freehold

Freehold

--

 

 

 

Type of Property

Commercial/ Residential/ Agricultural

Residential

Residential

--

 

 

 

Area Extent of Land

3600 sq. ft.

911 sq. ft.

--

 

 

 

Present Market / Assessed value

7.500= 1/3 Shares = 2.500

=3.500

--

 

 

INVESTMENT IN BUSINESS CAPITAL

 

Name of the Company / Firm/ concern in which of investment is made

Wood workers

--

 

 

 

Date of Investment

31.03.2010

--

 

 

 

Present Value of investment

1.268

0.300

 

 

 

DEPOSITS HELD WITH BANKS/ COMPANIES/ OTHER LENDER ETC.

 

Present Value of Deposits

Rs.0.100 Million

 

--

 

 

SHARES/ DEBENTURES/ MUTUAL FUNDS/ UNITS ETC.

 

Description

--

Share/ Debentures

 

 

 

Date of Purchases

--

1984

 

 

 

Face Value

--

2400 (240 x Rs.10/-)

 

 

 

Present Value

 

--

0.022

 

 

LIFE INSURANCE POLICIES

 

Policy Number

Various

--

 

 

 

Date of Policy

--

--

 

 

 

Annual Premium

0.110

--

 

 

 

Sum Assured

5.000

--

 

 

 

Surrender Value

1.000

--

 

 

VEHICLES OWNED

 

Present Market Value

 

0.100

--

 

 

OTHERS ASSETS

 

Furniture and Fixtures

0.100

0.400

 

 

 

Cash in Hand

0.100

0.030

 

 

 

Jewellery

0.200

0.600

 

 

 

Total Value of Other Assets

 

0.400

1.030

 

 

TOTAL ASSETS

 

Rs.8.868 Millions

Rs.1.352 Millions

 

------------------------------------------------------------------------------------------------------------------------------

 

PROPERTY VALUATION REPORT

 

GENERAL INFORMATION

 

Name of the Party/Purchaser and Address

Mr. Anil Dixit S/o Mr. Virendra Nath Dixit

R/o D- 15, Park Lane, Hazratganj, Lucknow.

 

 

Name/s of the reported owner! Name/s of persons in whose name/s the property registered and address

Mr. Anil Dixit S/o Mr. Virendra Nath Dixit

R/o D- 15, Park Lane, Hazratganj, Lucknow.

 

 

Purpose of Valuation

Banking Loan

 

 

List of Documents produced for perusal

Photocopy of Sale Deed Dated 07.10.2005

 

 

Date of Inspection

23.12.2010

 

 

Date of Valuation

23.12.2010

 

 

Approximate distance from the branch/Hub to the property

3 Km

 

 

Situation/ Location/ Brief description of the land/ site and brief description of the building

It is a Flat at Seventh Floor of Kasmanda Regent Apartments Situated at 2, Park Road, Hazratganj, Lucknow. Admeasuring 911 Sft

 

Property Address : Flat No 713 A, Kasmanda Regent Apartment, 2, Park Road, Hazratganj, Lucknow.

 

 

Boundaries of the property

 

North

South

East

West

Open Area of Kasmanda Apartment

Flat No. 714

Open Area of Kasmanda Apartment

Flat No. 713 B

 

 

Property Tax Details

N.K.

 

 

Assuming the entire property is let out, the probable monthly rent and advance building rent

--

 

 

Whether the building plan has been approved?

As per the Sale deed Page No 5 the MAP is Approved but details not provided with.

If yes, Date of approval, approving authority, and whether the building has been constructed as per the approved plan

--

If No, the reason for non approval

--

 

 

General Remarks

The Property is tenanted at present

 

 

VALUATION DETAILS:  LAND

 

 

The total Area (Extent) of the site/ Flat

In Local Unit

In sq. Mt.

 

 

911 Sq. ft.

84.67 M2

 

 

 

 

Description of the site/ land

 

 

Character of Locality

Good

 

 

Classification

Middle Class

 

 

Development of surrounding areas

Developed

 

 

Is the locality subjected to frequent flooding

No

 

 

Feasibility to the civic amenities like School. Hospital, Offices, Markets etc.

All Civic amenities within 3-5 Km. 

 

 

Shape of the Land

Rectangular

 

 

Type of use to which it can be put

Residential

 

 

Any other restriction of usage

Permitted only for residential usage

 

 

Nature of right, whether leasehold/ freehold

As per legal advice

 

 

Road Facility

Yes

 

 

Is it a corner plot

Intermittent

 

 

Water supply/potentiality

Yes

 

 

Underground sewerage system

Yes

 

 

General remarks

The prevalent Market rate for this kind of flat is around Rs. 30,000/M2, but as the building is around 10 years old but situated at a very prime location near Hazratganj Crossing Adj to Allahabad Bank Main Building Premises hence considering the depreciation factor the rate of Rs.27000/M2 Has been considered for valuation purposes

 

 

Unit rate adopted in this valuation

At Park Road, in Vikramaditya Ward – 6, Upnibandhak— 1 Lucknow for Flats at Page 6. As per circular issued by D.M. Lucknow under rule 340 (A) operative from dated 01.08.2010 the Circle Rate of Flat is @ Rs.20,000.00/ M2

 

 

84.67 M2 @ Rs.20,000/M2 (Circle Rate)

Rs.1.693 Millions

 

 

84.67 M2 @ Rs.27000/M2 (Market Rate)

Rs.2.286 Millions

 

 

Hence Present Value of

 

Flat No.713 A, Kasmanda Regent Apartment, 2 Park Road, Hazratganj, Lucknow by market rate is

= Rs.2.286 Millions

 

Forced Sales Value = 80% of Estimated Fair Market Value

 

80% of Rs.2.286 Millions

 

= Rs.1.829 Millions

 

------------------------------------------------------------------------------------------------------------------------------

 

TRADE REFERENCE:

 

·         Rajkiya Nirman Nigam Limited, Uttar Pradesh, India

 

 


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 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.44.38

UK Pound

1

Rs.73.87

Euro

1

Rs.65.83

 

 

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

 

-

 

 

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.