MIRA INFORM REPORT

 

 

Report Date :

29.09.2011

 

IDENTIFICATION DETAILS

 

Name :

K. K. CONCEPTS        

 

 

Registered Office :

03, Nemi Sagar Colony, Queens Road, Vaishali Nagar, Jaipur – 302021, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

13.11.2007

 

 

Capital Investment / Paid-up Capital :

Rs.3.140 Millions

 

 

IEC No.:

1307012141

 

 

PAN No.:

[Permanent Account No.]

ALSPG8684M

 

 

Legal Form :

Sole Proprietory Concern

 

 

Line of Business :

Manufacturer and Exporter of Carpets, Garments and Other Related Products.

 

 

No. of Employees :

Not Available

 

 

 

 

 

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 :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established proprietory concern having moderate track. The company management has failed to provide required document. However, trade relations are reported as fair. Business is active. Payment terms are unknown.

 

It would be take advisable 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 :

03, Nemi Sagar Colony, Queens Road, Vaishali Nagar, Jaipur – 302021, Rajasthan

Tel. No.:

91-141-2245004

Fax No.:

91-141-2355913

E-Mail :

info@kkconcepts.org

Location :

Rented

 

 

SOLE PROPRIETOR

 

Name :

Mrs. Darshana Devi Garg

Designation :

Proprietor

Date of Birth/ Age :

62 years

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Carpets, Garments and Other Related Products.

 

 

Exports :

 

Products :

Indian Hand Made Carpets

 

 

Terms :

 

Purchasing :

Credit (30 days)

 

 

GENERAL INFORMATION

 

Customer :

·         Club House Italy

·         Eastern Oriental Rug Centre

·         Goodriders Investment LT

·         Lege Alto

·         Modern Carpet Russia

·         Persian Bokara Rugs Company

·         Selvi Haliclick TC San Limited

·         Tibetain Carpet Limited

·         Export Inspection Agency

 

 

Suppliers :

·         Ajay Arts

·         Ajay Enterprises

·         Ansari Rugs Bazar

·         Arihant Plastics

·         Bhat Carpet Factory

·         Bokhara Palace Private Limited

·         Choudhary Exports

·         Continental Carriers Private Limited

·         EMU Lined Private Limited

·         Gupta Carpet

·         Himalaya Enterprises

·         Interactive Tour to India Private Limited

·         Irfan Oriental Rugs

·         Mangal Crafts

·         Mangal Exports

·         Mayur Travels

·         Overseas Carpets Limited

·         R J Trade Wings Private Limited

·         Seeta Exports

·         Shradha Silks

·         Shree Vardhman Exim

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         Indian Overseas Bank

·         Axis Bank

·         Indusind Bank

·         Punjab National Bank, Delhi

·         State Bank of India, Mumbai

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ras and Associates

Chartered Accountant

Address :

E-783, Avadhpuri, Lal Kothi Yojna, Tonk Road, Jaipur – 302015, Rajasthan, India

Tel. No.:

91-141-5124575/ 2742236

Email :

sharadkabra_ca@yahoo.com

 

 

CAPITAL STRUCTURE

 

CAPITAL ACCOUNTS

 

(RS. IN MILLIONS)

 

Particulars

 

31.03.2011

Particulars

31.03.2011

 

 

 

 

To Withdrawal

0.686

By Opening Balance

3.132

To Income Tax

0.053

By Profit from K K concepts

0.757

To Met Life

0.012

By Addition Of CAP

0.002

 

 

 

 

To closing Balance C/B

3.140

 

 

 

 

 

 

Total

3.891

 

 

3.891

 

 

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

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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] Share Capital

3.140

3.131

1.628

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

3.140

3.131

1.628

LOAN FUNDS

 

 

 

1] Secured Loans

7.359

6.500

0.885

2] Unsecured Loans

5.963

0.050

1.729

TOTAL BORROWING

13.322

6.550

2.614

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

16.462

9.681

4.242

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.598

0.453

0.305

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.003

0.003

1.103

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

16.130

9.293

6.079

 

Sundry Debtors

(4.363)

2.824

6.562

 

Cash & Bank Balances

1.459

0.198

0.193

 

Other Current Assets

2.125

1.042

0.463

 

Loans & Advances

4.965

3.500

1.681

Total Current Assets

20.316

16.857

14.978

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

5.204

7.481

11.949

 

Other Current Liabilities

0.212

0.122

0.179

 

Provisions

0.039

0.029

0.016

Total Current Liabilities

5.455

7.632

12.144

Net Current Assets

14.861

9.225

2.834

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

16.462

9.681

4.242

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

52.877

47.187

23.824

 

 

Other Income

5.394

4.435

2.951

 

 

TOTAL                                    

58.271

51.622

26.775

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

45.912

43.745

20.809

 

 

Carpet Weaving Expenses

0.213

0.714

0.952

 

 

Finishing and Washing Charges

0.389

0.000

0.000

 

 

Business Promotion Expenses

0.245

0.000

0.000

 

 

Fair and Exhibition Charges

3.351

1.346

0.826

 

 

Freight and Forwarding Charges

0.551

0.006

0.000

 

 

Printing and Stationery Expenses 

0.095

0.016

0.016

 

 

Rent Expenses

0.111

0.000

0.101

 

 

Repairs and Maintenance Expenses

0.209

0.074

0.053

 

 

Salary and Wages

2.250

1.636

1.231

 

 

Tour and Travelling Expenses

1.120

0.865

0.577

 

 

Other Expenses

2.801

2.146

1.630

 

 

TOTAL                                    

57.247

50.548

26.195

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                      

1.024

1.074

0.580

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.267

0.089

0.077

 

 

 

 

 

 

NET PROFIT  

0.757

0.985

0.503

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

1.30

1.91

1.88

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.43

2.09

2.11

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.45

5.69

3.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.31

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

5.98

4.53

9.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.72

2.21

1.23

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

KEY FINANCIAL PARAMETERS

 

(RS. IN MILLIONS)

 

Particulars

31.03.2012

31.03.2013

 

 

(Estimated)

(Projected)

 

 

 

Net Sales

85.500

103.000

Profit before interests, Lease, Depreciation and Tax (PBDILT)

2.670

2.865

Interests

1.100

1.150

Depreciation

0.325

0.300

Profit Before Tax

1.245

1.415

Profit After Tax

1.245

1.415

 

 

 

Dividend Pay Out

 

 

Paid up Capital

3.140

4.235

Reserve and Surplus

1.245

1.415

Tangible Networth

4.385

5.650

Total Outside Liabilities

15.905

16.270

Gross Block

1.650

1.750

Net Block

1.325

1.450

Current assets

18.812

20.117

Current Liabilities

11.905

12.270

Average Receivable Level

3 Days

3 Days

Average Inventory Level

48 Days

40 Days

Average Creditor Level

10 Days

7 Days

Bad debts written off/ Provision for doubtful debts

Nil

Nil

 

 

 

Current Ratio

 

1.58

1.64

 

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

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE APPLICANT: MRS. DARSHANA DEVI GARG

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTIES

 

Particulars

Applicant

 

 

 

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

H-239, Sushant City (1/2 Shares)

Plot no.E-17, Kardhari (1/2 Shares)

Plot No. H238, Sushant City  (1/2 Shares)

 

 

Description: Land/ Site/ Building 

Land

 

 

Whether Freehold / Leasehold

Freehold

 

 

Type of Property

(Commercial/ Residential/ Agricultural)

Residential

 

 

Area/ Extent of Land

385.00 sq. yard

162.00 sq. mtr.

 

 

Mortgaged for Availing Loan is any, details thereof

NA

 

 

Present Market Assessed Value

 

2.130

1.387

1.083

 

= Rs.4.600 Millions

 

 

INVESTMENT IN BUSINESS

 

Name of the Company/ Firm/ Concern in which Investment is made

K. K. Concepts 

 

 

Date of Investments

13.11.2007 to 31.03.2011

 

 

Present value of Investments

 

Rs.3.140 Millions

 

 

 

DEPOSIT HELD WITH BANKS/ COMPANIES/ OTHER LENDER ETC.

 

Name of the Banks/ Companies/ Other Lenders

HDFC Bank

 

 

Nature Deposit

Saving A/c

 

 

Present Value of Deposit

 

Rs.0.001 Million

 

 

GOVERNMENT SECURITIES/ NSC/ NSS ETC.

 

Description 

NSC

 

 

Present Value of Deposit

 

Rs.0.003 Million

 

 

LIFE INSURANCE POLICIES

 

Policy

MET LIFE

 

 

Policy No.

00516663

 

 

Annual Premium

0.025

 

 

Total

Rs.0.100 Million

 

 

 

OTHER ASSETS

 

Furniture an d Fixture

                                     0.116

 

 

Cash in Hand

0.017

 

 

Jewellery

0.239

 

 

Plant and Machinery

--

 

 

Other Assets

--

 

 

Total Value of other Assets

 

Rs.0.372 Million

 

 

TOTAL ASSETS

 

RS.8.216 MILLIONS

 

 

NET WORTH

 

RS.8.216 MILLIONS

 

 

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

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE GUARANTOR: MRS. MAMTA GARG

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTIES  

 

Particulars

Guarantor

 

 

 

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

Plot No. E-17, Kardhari, Kalwar Road, Jaipur

(1/2 Shares)

 

 

Description: Land/ Site/ Building 

Land

 

 

Whether Freehold / Leasehold

--

 

 

Type of Property

(Commercial/ Residential/ Agricultural)

Residential

 

 

Area/ Extent of Land

162.00 sq. mt.

 

 

Mortgaged for Availing Loan is any, details thereof

NA

 

 

Present Market Assessed Value

 

2.774

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

 

2

 

= Rs.1.387 Millions

 

 

DEPOSIT HELD WITH BANKS/ COMPANIES/ OTHER LENDER ETC.

 

Name of the Company / firm/ Concern in which investment is made

Axis Bank

 

 

Date of Investment

29.08.2011

 

 

Nature Deposit

Saving A/c

 

 

Present Value of Investment

 

Rs.0.016 Million

 

 

LIFE INSURANCE POLICIES

 

Policy

LIC

 

 

Annual Premium

0.015

 

 

Total

Rs.0.060 Million

 

OTHER ASSETS

 

Furniture an d Fixture

0.109

 

 

Cash in Hand

0.039

 

 

Jewellery

0.306

 

 

Plant and Machinery

NA

 

 

Other Assets

NA

 

 

Total Value of other Assets

 

Rs.0.454 Million

 

 

TOTAL ASSETS

 

RS.1.917 MILLIONS

 

 

NET WORTH

 

RS.1.917 MILLIONS

 

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

 

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE GUARANTOR: MR. KEWAL KRISHAN GARG

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTIES

 

Particulars

Guarantor

 

 

 

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

Plot No. H-238, Sushant City, Kalwar Road, Jaipur, Rajasthan, India (1/2 Shares)

 

 

Description: Land/ Site/ Building 

Land

 

 

Whether Freehold / Leasehold

Freehold

 

 

Type of Property

(Commercial/ Residential/ Agricultural)

Residential

 

 

Area/ Extent of Land

385.00 sq. yard

 

 

Mortgaged for Availing Loan is any, details thereof

NA

 

 

Present Market Assessed Value

 

2.166

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

2

 

= Rs.1.083 Millions

 

 

INVESTMENT IN BUSINESS

 

Name of the Company/ Firm/ Concern in which Investment is made

K. K. Concepts 

 

 

Present value of Investments

 

Rs.0.124 Million

 

 

 

DEPOSIT HELD WITH BANKS/ COMPANIES/ OTHER LENDER ETC.

 

Name of the Banks/ Companies/ Other Lenders

State Bank of Bikaner and Jaipur

 

 

Nature Deposit

Saving A/c

 

 

Present Value of Deposit

 

Rs.0.015 Million

 

 

LIFE INSURANCE POLICIES

 

Policy

Birla Sun Life Insurance

 

 

Annual Premium

0.011

 

 

Total

Rs.0.077 Million

 

 

 

VEHICLES OWNED

 

Model/ Make

Flat – Punto

 

 

Present Market Value

Rs.0.490 Million

 

 

 

OTHER ASSETS

 

Furniture an d Fixture

                                     0.123        

 

 

Cash in Hand

0.039

 

 

Jewellery

0.066

 

 

Plant and Machinery

NA

 

 

Other Assets

NA

 

 

Total Value of other Assets

 

Rs.0.227 Million

 

 

TOTAL ASSETS

 

RS.2.016 MILLION

 

 

NET WORTH

 

RS.2.016 MILLIONS

 

 

 

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

 

DETAILS OF SECURITY PRIME AS WELL AS COLLATERAL OFFERED

 

 

Type of Security

Name of the Owner/ Title Holder / Insured Depositor

Location of the Property

Purchases Price/ Face Value / Cost

Market Value/ Surrender Value

 

 

 

 

 

Land

Darshana Devi Garg

H-239, Sushan City,

E-17, Kardhani

2.130

1.387

2.130

1.387

 

 

 

 

 

Land

Mamta Garg

Plot No. E-17, Kardhani, Kalwar Road

1.387

1.387

 

 

 

 

 

Land

Kewal Krishan Garg

H-238, Sushant City, Kalwar Road, Jaipur

2.166

2.166

 

 

GUARANTOR PROPOSED

 

Name of the Guarantor

Age

Occupation

Annual Income

 

 

 

 

 

Mr. Kewal Krishan Garg

65 years

Government Rettre

0.400

 

 

 

 

Mrs. Mamta Garg

34 years

Services

0.420

 

 

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

 

 

FIXED ASSETS

 

·         Air Conditioner

·         Carpet Loom

·         Computer and Printers

·         Cooler

·         Electrical Fitting

·         Fax Machine

·         Laptop

·         Mobile

·         Plotter

·         Refrigerator

·         Sony LCD TV

·         Tata Winger

·         Water Filter Machine

·         Weight Machine

 

 


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.48.91

UK Pound

1

Rs.76.53

Euro

1

Rs.66.43

 

 

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.