MIRA INFORM REPORT

 

 

Report Date :

19.01.2011

 

Note:

The given address could not be confirmed

 

IDENTIFICATION DETAILS

 

Name :

LIBRA INTERNATIONAL LIMITED

 

 

Formerly Known As :

DEVH FOAM LIMITED

 

 

Registered Office :

Village Thantewal, Ropar Road, Nalgarh-174101, Himachal Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

28.03.1981

 

 

Com. Reg. No.:

55-4469

 

 

CIN No.:

[Company Identification No.]

U25209HP1981PLC004469

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Mattress and Allied Products.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 290000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profitability of the company appears to be low. However trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. Pankaj Jain

Designation :

Director

Contact No.:

91-9811577774

 

 

LOCATIONS

 

Registered Office :

Village Thantewal, Ropar Road, Nalgarh-174101, Himachal Pradesh, India

Tel. No.:

91-1795-222943

E-Mail :

roc@aaryaa.net

harsharanjitchchal@rediffmail.com

sandeep@sbassociate.com

 

 

Factory  :

206, Kiran Mansion, 4834/24, Ansari Road, Daryaganj, New Delhi-110002, Delhi, India

Tel. No.:

91-11-40730000

Fax No.:

91-11-40730036

 

 

DIRECTORS

 

As On 09.08.2010

 

Name :

Mr. Pankaj Jain

Designation :

Managing Director

Address :

10-C, Court Lane, Civil Lines, Delhi-110054, India

Date of Birth/Age :

20.10.1958

Date of Appointment :

20.04.1995

DIN No. :

00188700

 

 

Name :

Mr. Samir Bimal Prakash Jain

Designation :

Director

Address :

144, Street 4, Avenue 3, Banjara Hills, Hyderabad-500003, Andhra Pradesh, India

Date of Birth/Age :

09.07.1965

Date of Appointment :

20.09.1999

Date of Ceasing:

28.11.2008

DIN No. :

00193847

 

 

Name :

Mr. Prateek Pankaj Jain

Designation :

Director

Address :

10-C, Court Lane, Civil Lines, Delhi-110054, India

Date of Birth/Age :

03.12.1984

Date of Appointment :

17.03.2006

DIN No. :

00193842

Pan No. :

AEKPJ3724J

Name of Partnership Firm :

Aroma Enterprises

Address: 4834/24, Ansari Road, Darya Ganj, New Delhi – 110002, Delhi, India

 

 

Name :

Mr. Pranav Pankaj Jain

Designation :

Director

Address :

4834/24, Ansari Road, Darya Ganj, Delhi – 110002, India

Date of Birth/Age :

23.01.1988

Date of Appointment :

27.11.2008

DIN No. :

02444176

 

 

KEY EXECUTIVES

 

Name :

Mr. Prateek Jain

Designation :

Chairman Audit Committee

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As On 07.09.2009

 

Names of Shareholders

 

No. of Shares

Pankaj Jain

 

490812

Anju Jain

 

235250

Rekha Jain

 

215375

Nirmal Jain

 

151688

Bimal Prakashj Jain

 

56250

Samir B Jain

 

1238875

Bimal Prakash Jain (HUF)

 

50000

Pankaj Jain (HUF)

 

2028000

Pranav Jain

 

59375

Prashant Jain

 

525625

Prateek Jain

 

28750

Prashant Jain and Prateek Jain

 

770000

S.B. Distributors Limited – India

 

700000

Total

 

6550000

 

As On 09.08.2010

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Mattress and Allied Products.

 

 

Products :

·         Coir

·         Truefoam and Combo Mattress

·         Spring Mattress

·         Yogamat

·         Pillow

·         Cushions

·         Sofa and Bed

·         Industrial Products

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

 

PRODUCTION STATUS ( As on 31.03.2009)

 

Particulars

 

 

Unit

Licensed  / Installed Capacity

PU Foam

 

 

MT

1500

Coir Mattress

 

 

Pcs.

172200

Adhesive

 

 

MT

600

 

 

GENERAL INFORMATION

 

No. of Employees :

150 (In Office - 150)

 

 

Customers :

Wholesalers

 

 

Bankers :

  • Punjab National Bank, Nalagarh, District Solan-173201, Himachal Pradesh, India
  • Punjab National Bank, Mohali, Punjab, India

 

 

Facilities :

Secured Loans :

 

31.03.2010 (Rs. In Millions)

31.03.2009 (Rs. in Millions)

Term Loan From Scheduled Banks

18.087

31.914

Working Capital Loan From Scheduled Banks

68.193

61.481

Total

86.280

93.395

 

 

Unsecured Loans :

31.03.2010 (Rs. In Millions)

31.03.2009 (Rs. in Millions)

From Others

34.400

29.400

Share Application Money

0.500

0.500

Total

34.900

29.900

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Sandeep Bhatnagar and Associates

Chartered Accountant

Address :

Flat No. 12, Sheel Tara House, 4866/24, Ansari Road, Darya Ganj, New Delhi – 110 002, Delhi, India

Pan No.:

AACPB3468K

 

 

Holding Company :

S.B. Distributors Limited

 

 

Group Companies:

  • S. B. Distributor Limited
  • S. B. Organics Limited
  • S. B. Consumer Products
  • Green Gold Animation Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs. 10/- each

Rs. 200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6550000

Equity Shares

Rs. 10/- each

Rs. 65.500 Millions

 

 

 

 

 

Note:

Including 610050 (610050) Bonus equity shares of Rs. 10/- (Rs. 10/-) each

 

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

65.500

65.500

65.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

8.346

37.850

36.833

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

73.846

103.350

102.333

LOAN FUNDS

 

 

 

1] Secured Loans

86.280

93.395

110.095

2] Unsecured Loans

34.900

29.900

15.500

TOTAL BORROWING

121.180

123.295

125.595

DEFERRED TAX LIABILITIES

6.125

4.652

3.359

 

 

 

 

TOTAL

201.151

231.297

231.287

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

87.690

129.914

131.039

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

58.456
57.282

55.575

 

Sundry Debtors

73.553
45.272

45.943

 

Cash & Bank Balances

3.471
4.325

1.979

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

4.014
4.483

14.130

Total Current Assets

139.494
111.362

117.627

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

25.542

12.145

23.719

 

Other Current Liabilities

9.530
8.094

4.651

 

Provisions

0.485
0.485

0.974

Total Current Liabilities

35.557
20.724

29.344

Net Current Assets

103.937
90.638

88.283

 

 

 

 

MISCELLANEOUS EXPENSES

0.562

0.663

0.763

DEFERRED REVENUE EXPENDITURE

8.962

10.082

11.202

 

 

 

 

TOTAL

201.151

231.297

231.287

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

297.743

238.487

243.725

 

 

Other Income

1.493

0.326

1.109

 

 

TOTAL                                     (A)

299.236

238.813

244.834

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

212.837

158.527

175.941

 

 

Establishment Expenses

16.344

14.272

11.728

 

 

Office and Administrative Expenses

9.803

12.027

7.144

 

 

Selling and Distribution Expenses

31.993

26.993

20.234

 

 

Preliminary Expenses W/off

0.100

0.100

0.100

 

 

Deferred Revenue Expenses W/off

1.120

1.120

0.00

 

 

Excise Duty

6.016

4.961

11.628

 

 

TOTAL                                     (B)

278.213

218.000

226.775

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

21.023

20.813

18.059

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

14.457

15.310

12.236

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

6.566

5.503

5.823

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

3.617

2.707

2.432

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

2.949

2.796

3.391

 

 

 

 

 

Less

TAX                                                                  (I)

2.156

1.779

1.571

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

0.793

1.017

1.820

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

6.466

5.449

3.629

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

7.259

6.466

5.449

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.12

0.15

0.28

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

0.27
0.43

0.74

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

0.99
1.17

1.39

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.30
1.16

1.29

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04
0.03

0.03

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.12
1.39

1.51

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

3.92
5.37

4.01

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

The Registered Office of the company has been shifted from Solan - 174101, Himachal Pardesh India to the present address w.e.f 02.02.2008.

 

 

RESULTS OF OPERATIONS: (As On 31.03.2009)

 

During the year despite of the global economic recession which have impacted the overall profitability of the company due to increased raw material and labour cost and reduction in overall demand. The company has performed well and has made a net profit of Rs.1.017 millions as compared to Rs.1.819 millions during the immediately previous year.

 

Bankers Charges Report as per Registry

 

Name of the company

LIBRA INTERNATIONAL LIMITED

Presented By

Mr. Ravinder  Pal (Director)

1) Date and description of instrument creating the change

Hypothecation of Goods to secure demand cash credit dt. 09.12.1986 for Rs.2.000 millions modified on 07.03.1989 limit raised to Rs. 5.400 millions and as on 05.05.1989 to Rs. 7.000 millions and as on 27.08.1990 to Rs.12.500 millions with sub limits C/C Hypothecation Rs.5.000 millions , TLC Rs.7.500 millions

2) Amount secured by the charge/amount owing on the securities of charge

Rs.2.000 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

Hypothecation of raw material such as steel scrap, nickle plates, low carbon, Ferro chrome, Refectories, Silicon and other chemicals to be used for manufacture of steel casting stock in process, finished goods.

4) Gist of the terms and conditions and extent and operation of the charge.

Repayable on demand. Interest rate 6.5% over RBI Rate with minimum rate @ 16.5% p.a.

5) Name and Address and description of the person entitled to the charge.

Punjab National Bank, Mohali, Punjab, India

6) Date  and brief description of instrument modifying the charge

Supplementary Agreement dated 17.01.1992

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.

The limit of Rs.12.500 millions is now allow interchangeability of sub limit SLC/FLC to the extent of Rs. 7.500 millions other terms and conditions will remain the same.

 

 

This form is for

Modification of charge

Charge identification number of the modified 

90168811

Corporate identity number of the company

U25209HP1981PLC004469

Name of the company

LIBRA INTERNATIONAL LIMITED

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

Village Thantewal, Ropar Road, Nalgarh-174101, Himachal Pradesh, India

Type of charge

Book Debts

Movable Property

Particular of charge holder

Punjab National Bank, Nalagarh, District Solan-173201, Himachal Pradesh, India

Email: roc@aaryaa.net

Nature of description of the instrument creating or modifying the charge

Hypothecation of goods and book debts to secure cash credit facility

Date of instrument Creating the charge

31.12.2008

Amount secured by the charge

Rs. 67.000 Millions

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

Rate of Interest

BPLR+2 At present 14.50 p.a (Link to BPLR) or at Such rate the bank may fix Time to time with monthly rests

 

Terms of Repayment

Nil

 

Margin

Stocks -25%

Book Debts -30%

 

Extent and Operation of the charge

100%

Short particulars of the property charged

All the present and future stock of raw material, stock in process, finished goods and store and spares lying at units/ works, depots, in-transit, godowns, docks or else where. All book debts (both, present and future) outstanding decrees, money receivables, Government subsidies, claims, bill, contracts and investments.

Particulars of the present modification 

Enhance CC Facilities increased Rs. 57.000 Millions to Rs. 67.000 Millions

CC (Hypothecation) Rs. 44.500 Millions

CC (Book Debts) Rs. 22.500 Millions

 

Fixed Assets:

 

·         Computer

·         Furniture and Fixture

·         Vehicles

·         Land and Building

·         Plant and Machinery

·         Air Conditioner

·         Electrical Installation

·         Fire Fighting Equipments

·         Lab Equipments

·         Machinery

·         Refrigerator

·         Telephone Installation

·         Water Cooler

·         Weighting Scale

·         Building

 

WEBSITE DETAILS:

 

A Prelude


Sleep, the cheapest available medicine for many diseases. It not only builds the strength, but also recharges the energy level of the central nervous system. Since a well rested person can work at full potential, looks better and brighter, everyone wants to buy only the premium quality products and accessories for his/her bedroom. In an endeavor to deliver the masses with the finest possible range of coir, mattress, pillows, etc. at market leading prices, subject started its operations.

 

With its rich expertise of more than five decades, the company offers a wide range of products meant for both the domestic and commercial purposes. The company is also engaged in the import of certain chemicals meant for its own production lines.

 

A Brief Introduction


Based at Delhi, subject is one of the most trusted manufacturers of mattresses and allied products. They offer an impressive range of Coir, Pillows, Cushions, Sofa n Beds and Industrial Products like Peeling Foam Sheets, Bonded Foam Sheets, etc. Produced by following the internationally accepted production norms and methods, their products are high on every parameter of quality, comfort and durability.

 

Offered in a variety of appealing colours and shapes, their products display a melange of creativity and uniqueness. They are professionally managed by a group of professionals having extensive knowledge of the concerned discipline. Their strict commitment towards quality and client satisfaction has helped them to build dignified reputation in the market. They are an ISO 9001 certified concern, working with the only motto of providing world's best items to their valued clients.

 

Group


Subject  is a part of the S.B. Group, a progressive group having diverse business establishments ranging from the product distribution activities, organic chemicals to the animation. The following is a small detail of their group companies:

 

S.B. Distributors Limited.: This unit represents various chemical and pharmaceutical companies like Gujarat Alkalies and Chemicals Limited., Gujarat Narmada Valley Fertilizers and Chemicals Limited., etc. It is also engaged in the import of various chemicals, solvents, polymers, drug intermediates. The company provides value services to chemical, paper, pharmaceutical, pesticide, and other industries.

 

S.B. Organics Limited: One of the largest producers of Guanidine Nitrate in the world. Also producing Guanidine Carbonate and Potassium Nitrate.

 

S.B. Consumer Products: Engaged in the manufacture and marketing of Mosquito Coil under the brand name Hero.

 

Green Gold Animation Private Limited.: High-end animation studio capable of producing 2D and 3D animations for TV serials and films. Currently producing the highly popular children's TV serial Bongo.

 

 


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.45.59

UK Pound

1

Rs.72.31

Euro

1

Rs.60.73

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

 

30

 

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

-

 

 

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.