MIRA
INFORM REPORT
|
Report Date : |
17.11.2011 |
IDENTIFICATION DETAILS
|
Name : |
HOMELINE PRODUCTS |
|
|
|
|
Registered
Office : |
B / 106, Virwani Industrial Estate, Off Western Express Highway, Goregoan
(East), Mumbai – 400 063, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Year of
Establishment : |
1999 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.53.232 millions |
|
|
|
|
Legal Form : |
Partnership Concern with an unlimited liability of the Partners |
|
|
|
|
Line of Business
: |
Manufacturer of Plastic Household Products. |
|
|
|
|
No. of Employees : |
250 (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 210000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established partnership concern 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 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.
INFORMATION PARTED BY
|
Name : |
Mr. Ketan M. Nirmal |
|
Designation : |
Partner |
|
Contact No.: |
91-9324089251 |
|
Date : |
16.11.2011 |
LOCATIONS
|
Registered Office : |
B / 106, Virwani Industrial Estate, Off Western Express Highway,
Goregoan (East), Mumbai – 400 063, |
|
Tel. No.: |
91-22-28751719 / 61621721 / 25757086 / 28749148 |
|
Mobile No.: |
91-9324089251 (Mr. Ketan M. Nirmal) |
|
Fax No.: |
91-22-28749149 |
|
E-Mail : |
|
|
Area : |
1000 sq. ft. |
|
Location : |
Rented |
|
|
|
|
Factory : |
C-30/3, Near Patel Cricket Ground, Kachigam, Daman – 396 210, |
|
Location : |
Owned |
PARTNERS
|
Name : |
Mr. Rajesh M. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mr. Ketan M. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mr. Bharat J. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mr. Kanak M. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mrs. Rita K. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mrs. Chandni K. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mr. Mukundrai G. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mrs. Alpa R. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mrs. Chandan B. Nirmal |
|
Designation : |
Partner |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Plastic Household Products. |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Credit |
|
|
|
|
Purchasing : |
Cash, Credit |
GENERAL INFORMATION
|
Suppliers : |
·
Delta Graphic ·
|
|
|
|
|
Customers : |
Wholesalers, Retailers, End Users and OEM’s ·
Big Bazar ·
D’Mart |
|
|
|
|
No. of Employees : |
250 (Approximately) |
|
|
|
|
Bankers : |
·
Indian Overseas Bank, Jogeshwari (East), Mumbai, ·
State Bank of |
|
|
|
|
Facilities : |
Cash Credit, Over Draft, TL Rs.50.000 millions (Indian Overseas Bank) |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Amit Desai and Associates Chartered Accountants |
|
Address : |
Mumbai, |
|
|
|
|
Sister Concern : |
Real Plastics Address: Survey No.328 /11, Near Patel Cricket Ground, Kachigam, Daman
– 396210, |
CAPITAL STRUCTURE
As on 31.03.2011
|
Capital Investment : |
|
|
Owned : |
Rs.53.232 millions |
|
Borrowed : |
-- |
|
Total : |
Rs.53.232 millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
Expected Sales (2011-2012) : Rs.220.000 millions
The above information has been parted by Mr. Ketan M. Nirmal
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 |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Partner’s Capital |
53.232 |
34.822 |
21.023 |
|
|
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 |
53.232 |
34.822 |
21.023 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
61.120 |
35.152 |
30.545 |
|
|
2] Unsecured Loans |
6.820 |
9.378 |
4.699 |
|
|
TOTAL BORROWING |
67.940 |
44.530 |
35.244 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
121.172 |
79.352 |
56.267 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
49.222 |
34.579 |
28.073 |
|
|
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 |
26.680
|
18.604 |
12.584 |
|
|
Sundry Debtors |
50.116
|
35.259 |
24.914 |
|
|
Cash & Bank Balances |
2.958
|
0.549 |
0.795 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
14.530
|
10.743 |
4.388 |
|
Total
Current Assets |
94.284
|
65.155 |
42.681 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
Provisions |
|
|
|
|
Total
Current Liabilities |
22.334
|
20.382 |
14.487 |
|
|
Net Current Assets |
71.950
|
44.773 |
28.194 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
121.172 |
79.352 |
56.267 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales |
170.554 |
116.990 |
|
|
|
|
Labour Job |
0.127 |
0.186 |
0.432 |
|
|
|
Interest Received |
0.061 |
0.033 |
|
|
|
|
Rent Received |
0.597 |
0.584 |
|
|
|
|
TOTAL |
171.339 |
117.793 |
91.881 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
73.147 |
47.307 |
42.238 |
|
|
|
Labour Charges |
11.105 |
10.053 |
|
|
|
|
Wages |
4.320 |
2.822 |
|
|
|
|
Power |
3.020 |
2.353 |
|
|
|
|
Provident Fund |
0.303 |
0.216 |
|
|
|
|
Postage and Courier Expenses |
0.334 |
0.071 |
|
|
|
|
Telephone Expenses |
0.096 |
0.097 |
|
|
|
|
Salary |
1.597 |
1.033 |
|
|
|
|
Travelling Expenses |
1.481 |
0.560 |
|
|
|
|
Legal, Professional Charges |
0.296 |
0.292 |
|
|
|
|
Transportation |
3.552 |
2.436 |
|
|
|
|
Staff Welfare |
0.208 |
0.182 |
|
|
|
|
Bank Charges |
0.754 |
0.299 |
|
|
|
|
Bank Interest |
6.107 |
3.915 |
|
|
|
|
Advertisement |
0.104 |
0.011 |
|
|
|
|
Commission |
3.852 |
3.093 |
|
|
|
|
Discount |
3.633 |
2.326 |
|
|
|
|
Insurance |
0.370 |
0.222 |
|
|
|
|
Printing and Stationery |
0.186 |
0.126 |
|
|
|
|
Stores and Spares |
0.769 |
0.566 |
|
|
|
|
Repairs and Maintenance |
2.150 |
2.959 |
|
|
|
|
Sundry Expenses |
0.439 |
0.377 |
|
|
|
|
Conveyance |
0.128 |
0.077 |
|
|
|
|
Rent, Rates and Taxes |
2.121 |
1.309 |
|
|
|
|
Membership and Subsc. |
0.040 |
0.015 |
|
|
|
|
Exibition Expenses |
0.130 |
0.000 |
|
|
|
|
Sales Promotion Expenses |
0.051 |
0.010 |
|
|
|
|
Motor Car Expenses |
0.472 |
0.288 |
|
|
|
|
Scooter Rep and Maintenance Expenses |
0.035 |
0.033 |
|
|
|
|
Computer Expenses |
0.053 |
0.073 |
|
|
|
|
Interest to Others |
0.927 |
0.246 |
|
|
|
|
Interest on Car Loan |
0.107 |
0.152 |
|
|
|
|
Packing Material |
26.817 |
16.564 |
|
|
|
|
Octroi Paid |
0.179 |
0.154 |
|
|
|
|
Maintain. Charges |
0.069 |
0.033 |
|
|
|
|
Canteen Expenses |
0.818 |
0.136 |
|
|
|
|
Sales Tax Paid |
0.064 |
0.001 |
|
|
|
|
Vat Paid |
0.013 |
0.000 |
|
|
|
|
Bad Debts |
0.000 |
0.171 |
|
|
|
|
Excise Duty for MOT |
0.013 |
0.111 |
|
|
|
|
Service Tax Paid |
0.000 |
0.035 |
|
|
|
|
TOTAL |
149.860 |
100.724 |
82.812 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
21.479 |
17.069 |
9.069 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
6.190 |
4.104 |
3.402 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
15.289 |
12.965 |
5.667 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
8.92
|
11.01 |
6.17 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
8.96
|
11.08 |
6.20 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
10.65
|
12.99 |
8.01 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.29
|
0.37 |
0.27 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.70
|
1.86 |
2.37 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.22
|
3.20 |
2.95 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
|
|
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 two years |
YES |
|
12. |
Profitability for last three years |
-- |
|
13. |
Reasons for variations <> 20% |
-- |
|
14. |
Estimation for coming financial year |
YES |
|
15. |
Capital in the business |
YES |
|
16. |
Details of sister concerns |
YES |
|
17. |
Major Suppliers |
YES |
|
18. |
Major Customers |
YES |
|
19. |
Payment terms |
YES |
|
20. |
Export / Import details (is applicable) |
-- |
|
21. |
Market information |
-- |
|
22. |
Litigation that the firm / promoter involved
in |
-- |
|
23. |
Banking Details |
YES |
|
24. |
Banking facility details |
YES |
|
25. |
Conduct of the banking account |
-- |
|
26. |
Buyer visit details |
-- |
|
27. |
Financials, if provided |
YES |
|
28. |
Incorporation details, if applicable |
-- |
|
29. |
Last accounts filed at ROC |
-- |
|
30. |
Major Shareholders, is available |
-- |
TRADE REFERENCE
·
Big Bazar
·
D’Mart
·
Delta Graphic
·
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.68.47 |
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 |
NO |
|
--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 |
YES |
|
--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.