1. Summary Information

 

 

Country

India

Company Name

Unicorn Denmart Limited

Principal Name 1

Mr. Shammi Gumbhir

Status

Satisfactory

Principal Name 2

Mrs. Achla Gumbhir

 

 

Registration #

55-173509

Street Address

3, Local Shopping Centre, Mor Land, DDA Market, Near J Block, New Rajinder Nagar, New Delhi – 110060, India

Established Date

01.02.2008

SIC Code

--

Telephone#

91-11-45551200

Business Style 1

Manufacturer

Fax #

91-11-45551222

Business Style 2

--

Homepage

http://www.unicorndenmart.com

Product Name 1

Dental Supplies

# of employees

100 (Approximately)

Product Name 2

Hospital

Paid up capital

Rs.1,700,000/-

Product Name 3

--

Shareholders

Directors or relatives of directors -100%

Banking

Citi Bank N.A.

Public Limited Corp.

No

Business Period

3 years

IPO

No

International Ins.

--

Public Enterprise

No

Rating

Ba (45)

Related Company

Relation

Country

Company Name

CEO

Note

--

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2011

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

92,543,000

Current Liabilities

58,238,000

Inventories

65,253,000

Long-term Liabilities

32,988,000

Fixed Assets

17,278,000

Other Liabilities

16,606,000

Deferred Assets

10,000

Total Liabilities

107,832,000

Invest& other Assets

0,000

Retained Earnings

65,552,000

 

 

Net Worth

67,252,000

Total Assets

175,084,000

Total Liab. & Equity

175,084,000

 Total Assets

(Previous Year)

150,671,000

 

 

P/L Statement as of

31.03.2011

(Unit: Indian Rs.)

Sales

395,514,000

Net Profit

33,365,000

Sales(Previous yr)

301,193,000

Net Profit(Prev.yr)

15,268,000

 

 

 

 


MIRA INFORM REPORT

 

 

Report Date :

11.11.2011

 

IDENTIFICATION DETAILS

 

Name :

UNICORN DENMART LIMITED

 

 

Registered Office :

3, Local Shopping Centre, Mor Land, DDA Market, Near J Block, New Rajinder Nagar, New Delhi – 110060

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

01.02.2008

 

 

Com. Reg. No.:

55-173509

 

 

Capital Investment / Paid-up Capital :

Rs.1.700 Millions

 

 

CIN No.:

[Company Identification No.]

U29297DL2008PLC173509

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELU03585B

 

 

PAN No.:

[Permanent Account No.]

AAACU9584E

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Dental Supplies and Hospital.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

 

Maximum Credit Limit :

USD 300000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an 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 company can be considered normal for business dealings at usual trade terms and 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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

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 :

Mrs. Achla Gumbhir

Designation :

Director

Contact No.:

91-9810986086

 

 

LOCATIONS

 

Registered/ Corporate Office:

3, Local Shopping Centre, Mor Land, DDA Market, Near J Block, New Rajinder Nagar, New Delhi-110060, India

Tel. No.:

91-11-45551200

Fax No.:

91-11-45551222

E-Mail :

sales@unicorndenmart.com

unicornmed@satyam.net.in

shammi@unicorndenmart.com

Website :

http://www.unicorndenmart.com

 

 

Branch Offices :

Located at:

 

·         New Delhi

·         Ahmedabad

·         Lucknow

·         Kanpur

·         Bangalore

·         Chandigarh

·         Kolkata

·         Mumbai

 

 

DIRECTORS

 

(AS ON 30.09.2011)

 

Name :

Mr. Shammi Gumbhir

Designation :

Director

Address :

C-3/71 Ashok Vihar Phase II, New Delhi-110052, India

Date of Birth/Age :

15.08.1966

Date of Appointment :

01.02.2008

DIN No.:

00001067

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U33111DL1997PTC091175

UNICORN MEDIDENT PRIVATE LIMITED

Managing director

15/12/1997

15/12/1997

Active

NO

2

U33112DL2006PTC147255

CORNO DENTRIX PRIVATE LIMITED

Director

08/03/2006

08/03/2006

Active

NO

3

U29297DL2008PLC173509

UNICORN DENMART LIMITED

Director

01/02/2008

01/02/2008

Active

NO

 

 

Name :

Mrs. Achla Gumbhir

Designation :

Director

Address :

C-3/71 Ashok Vihar Phase II, New Delhi-110052, India

Date of Birth/Age :

08.12.1968

Date of Appointment :

01.02.2008

DIN No.:

00001068

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U33111DL1997PTC091175

UNICORN MEDIDENT PRIVATE LIMITED

Director

15/12/1997

15/12/1997

Active

NO

2

U29297DL2008PLC173509

UNICORN DENMART LIMITED

Director

01/02/2008

01/02/2008

Active

NO

 

 

Name :

Ms. Sandhya Gambhir

Designation :

Director

Address :

D – 12/64, Block D, PKT_12, Rohini Sector – 8, New Delhi-110085, India

Date of Birth/Age :

02.01.1976

Date of Appointment :

01.02.2008

DIN No.:

01922841

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

 

No. of Shares

 

 

 

Shammi Gumbhir

 

89800

Achla Gumbhir

 

80000

Sandhya Gambhir

 

160

Laxmi Chand Gumbhir

 

10

Dropadi Gambhir

 

10

Reena Gambhir

 

10

Rakesh Kumar

 

10

 

 

 

Total

 

170000

 

 

AS ON 30.09.2011

Equity share breakup

 

Category

Percentage

 

 

Directors or relatives of directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Dental Supplies and Hospital.

 

 

Products :

Ř       Dental Chair and Unit

Ř       Compressor

Ř       Composite Material

Ř       Electrocautery

Ř       Autoclave

Ř       Hand Piece

Ř       Dental Surgical Loupe

Ř       Water Distiller

Ř       Camera

Ř       Air Polisher

 

GENERAL INFORMATION

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

·         Axis Bank Limited,  

Rajinder Nagar, New Delhi, India

 

·         Citibank N.A.

Jeevn Bharti Building, 4th Floor, 124, Connaught Circus, Connaught Place, New Delhi – 110001, India  

 

·         Punjab National Bank

 

 

Facilities :

Unsecured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

Bank OD A/c

 

 

Citi Bank

10.680

0.000

 

 

 

From Directors

 

 

Achla Gumbhir

10.530

4.380

Dropadi Gumbhir

0.558

0.512

Shammi Gumbhir

11.220

4.419

 

 

 

Total

 

32.988

9.311

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Raj Suneja and Company

Chartered Accountant

Address :

2189, 3rd Floor, Shadi Khampur, West Patel Nagar, New Delhi – 110008, Delhi, India.

Tel. No.:

91-11-45719991

Mobile No.:

91-981021505/ 602

PAN No.:

AAXPS3387B

E-Mail :

rajksuneja@yahoo.com

 

 

CAPITAL STRUCTURE

 

(AS ON 30.09.2011)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Share

Rs.10/- Each

Rs.2.500 Millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

170000

Equity Share

Rs.10/- Each

Rs.1.700 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

1.700

1.700

1.700

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

65.552

21.451

0.000

4] Share Premium

0.000

18.000

18.000

 5] (Accumulated Losses)

0.000

0.000

(0.855)

NETWORTH

67.252

41.151

18.845

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

32.988

9.311

0.020

TOTAL BORROWING

32.988

9.311

0.020

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

100.240

50.462

18.865

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

17.278

16.741

1.620

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.010

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

65.253
53.299

0.000

 

Sundry Debtors

47.003
54.724

4.039

 

Cash & Bank Balances

3.666
4.075

9.963

 

Other Current Assets

19.556
21.232

3.595

 

Loans & Advances

22.318
0.566

0.058

Total Current Assets

157.796
133.896

17.655

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

0.000
69.970

0.099

 

Other Current Liabilities

58.238
30.239

0.364

 

Provisions

16.606
0.000

0.000

Total Current Liabilities

74.844
100.209

0.463

Net Current Assets

82.952
33.687

17.192

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.034

0.053

 

 

 

 

TOTAL

100.240

50.462

18.865

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

 

31.03.2009

 

SALES

 

 

 

 

 

Revenue from Operations

395.514

301.193

15.003

 

 

Other Income

4.708

2.461

0.000

 

 

TOTAL                                     (A)

400.222

303.654

15.003

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Sales in Trade

285.139

282.054

12.926

 

 

Change in Inventories of Stock in Trade

(11.953)

(53.300)

0.000

 

 

Employee, Remuneration and Benefits

30.337

19.596

1.082

 

 

Other Expenses

45.444

32.518

1.824

 

 

TOTAL                                     (B)

348.967

280.868

15.832

 

 

 

 

 

Less

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

51.255

22.786

(0.829)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.512

0.145

0.002

 

 

 

 

 

 

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

50.743

22.641

(0.831)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.783

0.304

0.000

 

 

 

 

 

 

PROFIT(LOSS) BEFORE TAX (E-F)                    (G)

49.960

22.337

(0.831)

 

 

 

 

 

Less

TAX                                                                  (H)

16.595

7.069

0.000

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

33.365

15.268

(0.831)

 

 

 

 

 

 

Earnings Per Share (Rs.)

196

90

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

8.34

5.03

(5.54)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

12.63

0.78

(5.54)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

28.54

14.83

(4.31)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.74

0.54

(0.04)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.60

2.66

0.03

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

2.11
1.34

38.13

 

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

Check List by Info Agents

Available in Report (Yes / No)

 

1) Year of Establishment

Yes

2) Locality of the firm

Yes

3) Constitutions of the firm

Yes

4) Premises details

Yes

5) Type of Business

Yes

6) Line of Business

Yes

7) Promoter's background

--

8) No. of employees

Yes

9) Name of person contacted

Yes

10) Designation of contact person

Yes

11) Turnover of firm for last three years

Yes

12) Profitability for last three years

No

13) Reasons for variation <> 20%

--

14) Estimation for coming financial year

Yes

15) Capital in the business

No

16) Details of sister concerns

--

17) Major suppliers

No

18) Major customers

No

19) Payments terms

Yes

20) Export / Import details (if applicable)

--

21) Market information

--

22) Litigations that the firm / promoter involved in

--

23) Banking Details

Yes

24) Banking facility details

--

25) Conduct of the banking account

--

26) Buyer visit details

--

27) Financials, if provided

No

28) Incorporation details, if applicable

--

29) Last accounts filed at ROC

--

30) Major Shareholders, if available

--

 

 

FINANCIAL RESULTS:

 

The Company had derived a profit of Rs.49.960 Millions by conducting Sales of Rs.395.514 Millions after meeting expenses during the period.

 

FORM 8:

 

Corporate identity number of the company

U29297DL2008PLC173509

Name of the company

UNICORN DENMART LIMITED

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

3, Local Shopping Centre, Mor Land, Near J-Block Dda Mkt, New Rajinder Nagar, New Delhi -110060, Delhi, India

shammi@unicorndenmart.com

This form is for

Creation of charge

Type of charge

Book Debts

Movable Property

Others: Stocks

Particular of charge holder

Citibank N.A

Jeevn Bharti Building, 4th Floor, 124, Connaught Circus, Connaught Place, New Delhi – 110001, India  

roc@sdpa.in

Nature of instrument creating charge

Goods Security Agreement.

Date of instrument Creating the charge

30/11/2010

Amount secured by the charge

Rs.30.000 Millions

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

Rate of Interest

@ 10.50% per annum.

 

Terms of Repayment

Repayable on demand, annually renewable.

 

Margin

30% against the said stocks.

30% against the said book debts.

 

Extent and Operation of the charge

First exclusive charge by hypothecation of all the Borrower's movable assets (including stocks and book debts) forming part of its current assets both present and future in favour of Citibank N.A Delhi for the repayment of all monies in respect of the credit facility, including outstanding balance and also all interest, costs, charges and expenses..

Others

Short particulars of the property charged

All the Borrower's movable assets (including stocks and book debts) forming part of its current assets both present and future

 

 

FIXED ASSETS:

 

Ř       Plot of Land

Ř       Building Under Construction

Ř       Computer and Printers

Ř       Computer Software

Ř       Generator

Ř       Air Conditioner

Ř       Office Equipments

Ř       Furniture and Fixture

 

 

 

 

 

 


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.49.38

UK Pound

1

Rs.79.20

Euro

1

Rs.67.84

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

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.