MIRA
INFORM REPORT
|
Report Date : |
17.11.2011 |
IDENTIFICATION DETAILS
|
Name : |
AUTHENTIC DESIGNER’S |
|
|
|
|
Registered
Office : |
C – 79 and E – 138, Sector – 63, Noida – 201307, Uttar Pradesh |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Year of
Establishment : |
1996 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.4.000 Millions |
|
|
|
|
Legal Form : |
Partnership Concern with an Unlimited Liability of the Partners |
|
|
|
|
Line of Business
: |
Manufacturer, Exporter and Importer of Packaging Machinery. |
|
|
|
|
No. of Employees
: |
70 (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 16000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established partnership concern having satisfactory track.
Trade relations are 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 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) |
|
|
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. Yash Chopra |
|
Designation : |
Partner |
|
Contact No.: |
91-9811272160 |
|
Date : |
09.11.2011 |
LOCATIONS
|
Registered Office/ Factory : |
C – 79 and E – 138, Sector – 63, Noida – 201307, Uttar Pradesh, India |
|
Tel. No.: |
91-120-4331071 |
|
Mobile No.: |
91-9811272160 (Mr. Yash) |
|
Fax No.: |
91-120-4540792 |
|
E-Mail : |
|
|
Area : |
10000 Sq. ft |
|
Location : |
Owned |
PARTNERS
|
Name : |
Mr. Yash Chopra |
|
Designation : |
Partner |
|
Date of Birth/Age : |
38 Years |
|
Qualification : |
MBA |
|
Experience : |
17 years |
|
|
|
|
Name : |
Mr. Rishi Jakhmola |
|
Designation : |
Partner |
|
Date of Birth/Age : |
41 Years |
|
Qualification : |
B. Com |
|
Experience : |
21 years |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Exporter and Importer of Packaging Machinery. |
|
|
|
|
Products : |
·
Automatic Form
Fill and Seal Machine [Mechanical Type - {Auger, Volumetric Cup, Liquid, Load
Cell Weigh Metric Filler}] ·
Automatic Form Fill
and Seal Machine [Collar Type – {Auger, Volumetric Cup, Liquid, Load Cell
Weigh Metric Filler}] ·
Automatic Online
Induction Cap Sealing Machine ·
Semi-Automatic
Induction Cap Sealing Machine ·
Automatic
Vibratory, Weighing Filler Machine (Load cell Based) ·
Semi Automatic
Liquid Filling Machine (Single / Double Head) ·
Automatic Multi
Head Liquid Filling Machine ·
Semi-Automatic
Vacuum zing, Nitrogen / Inert Gas Flushing and Sealing Machine ·
Volumetric Cup
Filler Machine (Both Model Available Semi Automatic and Automatic) ·
Automatic Flow
Wrapping Machine (Continuous Type, Mechanical Version) ·
Pneumatic Coding
Machine ·
Shrink Wrap
Tunnel and L Sealer Machine ·
Automatic Sheet
Cutting Machine (For Cutting Sheets of Desired Length) ·
Semi-Automatic
Pneumatic Sealing Machine ·
Automatic Shrink
Wrap Machine (Web Sealer) ·
Semi-Automatic
Shrink Packing Machine (Chamber Type) ·
Auger Filler Machine with Load Cell Weighing
System |
|
|
|
|
Exports : |
|
|
Products : |
Packaging Machinery |
|
Countries : |
·
USA ·
Italy ·
France |
|
|
|
|
Imports : |
|
|
Products : |
Parts |
|
Countries : |
·
China ·
Italy |
|
|
|
|
Terms : |
|
|
Selling : |
L/C/ Cash/ Credit (30 days) |
|
|
|
|
Purchasing : |
L/C/ Cash/ Credit (30 days) |
GENERAL INFORMATION
|
Customers : |
OEM’s Industries ·
Himalayan Snacks Private Limited, Nepal (Birat
Nagar) · MAPO SRO., Slovakia (Brastilava) · Asian Thai Food Private Limited, Nepal ( Bir Ganj) · Nestle, Iran · Shree Hari Tea Company, Nepal · Banana Leaf, New York · R.P. Floor Mills, Nepal (Dhangari) · Venoflex Inc, Maputo · Kisan Agro Chemical, Birganj (Nepal) · Sygenta Inc, Bangladesh · Baba Vegetables Oil India Private Limited, Nepal (Birat Nagar) · Cadbury Limited , Canada · Pashupati Khadya Udyog Private Limited, Nepal (Birat Nagar) · Rak International, United Arab · Dhiraj Chamal Udyog Private Limited, Nepal (Birat Nagar) · France Cosmetics Inc, France · Bhudeo Khadya Udyog Private Limited , Nepal (Birat Nagar) · Phoenix Distributors, United Kingdom · Glean mark India Limited, Baddi · Sabet Saqeb Company Limited, Afganistan (Islamkala) · R.P. Floor Mill, Nepal · Master Match Industries, Kenya (Mombasa) · Jakotya Food Products Limited, Nepal ·
Everest Oil Industries, Viratnagar Nepal |
|
|
|
|
No. of Employees : |
70 (Approximately) |
|
|
|
|
Bankers : |
·
ICICI Bank, Noida Branch, Uttar Pradesh, India ·
Punjab and Sindh Bank, Noida – 201 307, Uttar
Pradesh, India |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Kailash Yogesh and Company Chartered Accountants |
CAPITAL STRUCTURE
As on 31.03.2011
|
Capital Investment : |
|
|
Owned : |
RS.4.000 Millions |
|
Borrowed : |
-- |
|
Total : |
Rs.4.000
Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
|
Particulars |
|
|
31.03.2011 |
|
Sales Turnover (Approximately) |
|
|
25.000 |
|
|
|
|
|
Expected Sales (2011-12) : Rs.35.000 Millions
The above information has been parted by Mr. Yash.
Note : Sole Proprietory and Partnership concerns are exempted
from filing their financials with the Government Authorities or Registry
Records.
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
2.750 |
2.223 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
2.750 |
2.223 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
0.936 |
|
|
2] Unsecured Loans |
|
0.758 |
0.000 |
|
|
TOTAL BORROWING |
|
0.758 |
0.936 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
3.508 |
3.159 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
5.438 |
5.465 |
|
|
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 |
|
0.755 |
1.024 |
|
|
Sundry Debtors |
|
3.493 |
3.012 |
|
|
Cash & Bank Balances |
|
0.791 |
0.318 |
|
|
Other Current Assets |
|
0.355 |
0.068 |
|
|
Loans & Advances |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
5.394 |
4.422 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
3.888 |
5.016 |
|
|
Other Current Liabilities |
|
3.436 |
1.712 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
7.324 |
6.728 |
|
|
Net Current Assets |
|
(1.930) |
(2.306) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
3.508 |
3.159 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
19.920 |
20.184 |
|
|
|
Other Income |
|
0.110 |
0.123 |
|
|
|
TOTAL |
|
20.030 |
20.307 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
19.340 |
19.707 |
|
|
|
Cost of goods sold |
|
|
|
|
|
|
TOTAL |
|
19.340 |
19.707 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
0.690 |
0.600 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
0.320 |
0.344 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
|
0.370 |
0.256 |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
|
18.47 |
1.26 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
1.85 |
1.27 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
2.93 |
3.440 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
0.81 |
0.65 |
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 |
Yes |
|
16) Details of sister concerns |
No |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
Yes |
|
20) Export / Import details (if applicable) |
Yes |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter |
-- |
|
23) Banking Details |
Yes |
|
24) Banking facility details |
Yes |
|
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 |
-- |
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.50.90 |
|
|
1 |
Rs.80.30 |
|
Euro |
1 |
Rs.68.48 |
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 |
yes |
|
--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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.