MIRA
INFORM REPORT
|
Report Date : |
11.04.2012 |
IDENTIFICATION DETAILS
|
Name : |
BAKEWELL BISCUITS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No. 35 to 38, GIDC, Ganeshpur, Modasa-383315, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
13.04.2004 |
|
|
|
|
Com. Reg. No.: |
04-043967 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.6.250
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U15412GJ2004PTC043967 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
AHMB04094G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCB4274A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Biscuits. |
|
|
|
|
No. of Employees
: |
160 [Approximately] |
RATING & COMMENTS
|
MIRA’s Rating : |
B (27) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 38000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. The company
has been successful in wiping off the accumulated losses of the previous year.
Trade relations are reported as fair. Business is active. Payments are
reported to be slow. The company can be considered for business dealings with some
cautions. |
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. Zaved |
|
Designation : |
Office Executive |
|
Contact No.: |
91-2774-243557 |
|
Date : |
16.03.2012 |
LOCATIONS
|
Registered Office / Factory: |
Plot No. 35 to 38, GIDC, Ganeshpur, Modasa-383315, Gujarat, India |
|
Tel. No.: |
91-2774-243557 |
|
Fax No.: |
91-2774-243556 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
DIRECTORS
As on 24.09.2011
|
Name : |
Mr. Hitesh Kumar Bhulabhai Modhpatel |
|
Designation : |
Director |
|
Address : |
Dadhaliya Taluka, District Sabarkantha, Modasa-383315, |
|
Date of Appointment : |
13.04.2004 |
|
Din No.: |
01229204 |
|
|
|
|
Name : |
Mr. Mohammedraish Gulamhusen Suthar |
|
Designation : |
Director |
|
Address : |
71, Shamme Hidayat Society, |
|
Date of Appointment : |
13.04.2004 |
|
Din No.: |
02009755 |
KEY EXECUTIVES
|
Name : |
Mr. Zaved |
|
Designation : |
Office Executive |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 24.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Anish Gulam Husain Suthar |
|
35000 |
|
Hitesh Kumar Bhulabhai Patel |
|
225000 |
|
Mohammedraish Gulam Husain Suthar |
|
348500 |
|
Usmangani Gulam Husain Suthar |
|
16500 |
|
|
|
|
|
Total |
|
625000 |
As on 24.09.2011
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Biscuits. |
|
|
|
|
Products : |
v
Glucose Biscuits v
Nice Biscuits v
Malte ‘n’ Milk v
Cream Biscuits v
Milk and Honey Glucose Biscuits |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit [30 and 60 days] |
|
|
|
|
Purchasing : |
Cash and Credit [30 and 60 days] |
GENERAL INFORMATION
|
Customers : |
Wholesalers, Retailers and End Users |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
160 [Approximately] |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
Dena Bank, Opposite Nagarpalika Office, Modasa-383315, Gujarat, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
A G M and Company Chartered Accountant |
|
Address : |
Near Sabugar Transport, Polo Ground, Himatnagar-383001, |
|
Pan No.: |
AALFA1727H |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
750000 |
Equity Shares |
Rs.10/- each |
Rs.7.500 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
625000 |
Equity Shares |
Rs.10/- each |
Rs.6.250
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 |
6.250 |
6.250 |
6.250 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
3.308 |
3.028 |
3.028 |
|
|
4] (Accumulated Losses) |
0.000 |
(0.047) |
(0.355) |
|
|
NETWORTH |
9.558 |
9.231 |
8.923 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
31.994 |
18.279 |
19.341 |
|
|
2] Unsecured Loans |
0.000 |
4.005 |
0.000 |
|
|
TOTAL BORROWING |
31.994 |
22.284 |
19.341 |
|
|
DEFERRED TAX LIABILITIES |
2.302 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
43.854 |
31.515 |
28.264 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
18.233 |
17.908 |
16.897 |
|
|
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 |
7.976
|
5.413
|
3.030
|
|
|
Sundry Debtors |
17.901
|
9.625
|
10.533
|
|
|
Cash & Bank Balances |
0.783
|
0.627
|
1.361
|
|
|
Other Current Assets |
0.000
|
0.000
|
0.000
|
|
|
Loans & Advances |
3.599
|
1.406
|
1.026
|
|
Total
Current Assets |
30.259
|
17.071
|
15.950
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
4.077
|
0.723
|
1.845 |
|
|
Other Current Liabilities |
0.000
|
2.302
|
2.062
|
|
|
Provisions |
0.561
|
0.479
|
0.716
|
|
Total
Current Liabilities |
4.638
|
3.504
|
4.623 |
|
|
Net Current Assets |
25.621
|
13.567
|
11.327 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.040 |
0.040 |
|
|
|
|
|
|
|
|
TOTAL |
43.854 |
31.515 |
28.264 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
78.837 |
48.336 |
80.347 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
78.421 |
47.758 |
74.332 |
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
78.421 |
47.758 |
74.332 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
0.416 |
0.578 |
6.015 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.089 |
0.270 |
2.244 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
0.327 |
0.308 |
3.771 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
NA |
42.540 |
80.348 |
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
0.52 |
0.49 |
6.03 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
0.41
|
0.64
|
4.69 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.86
|
1.65
|
18.31 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.04
|
0.06
|
0.67 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
3.83
|
2.79
|
2.69 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
6.52
|
4.87
|
3.45 |
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 |
No |
|
5) Type of Business |
Yes |
|
6) Line of Business |
Yes |
|
7) Promoter’s background |
Yes |
|
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 |
Yes |
|
13) Reasons for variation <> 20% |
-- |
|
14) Estimation for coming financial year |
No |
|
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) |
No |
|
21) Market information |
-- |
|
22) Litigations 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 |
Yes |
|
29) Last accounts filed at ROC |
Yes |
|
30) Major Shareholders, if available |
Yes |
NOTE:
The registered office of the company has been shifted from College Road, Opposite Zirawalalml Show Room, Modasa, Sabarkantha, Gujarat, India to the present address w.e.f. 01.10.2011.
REVIEW OF WORKING:
The company has earned net profit of Rs.0.327 million (Previous year
0.308 million) which together with carried forwards loss of 0.048 million has
aggregated to net accumulated loss Rs.0.280 million and same has been carried
to balance sheet.
BANKERS CHARGES
REPORT AS PER REGISTRY
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified |
90105988 |
|
Corporate
identity number of the company |
U15412GJ2004PTC043967 |
|
Name of the
company |
BAKEWELL BISCUITS
PRIVATE LIMITED |
|
Address of the registered
office or of the principal place of
business in |
College Road Opposite Zirawalaml Show Room Modasa, Sabarkantha,
Gujarat, India |
|
Type of charge |
Book Debts Movable Property
(not being pledge) Others |
|
Particular of charge
holder |
Dena Bank, Opposite Nagarpalika Office, Modasa-383315, |
|
Email |
|
|
Nature of
description of the instrument creating or modifying the charge |
Unattested
memorandum of modification of hypothecation agreement from companies dated
28.07.2010 |
|
Date of
instrument Creating the charge |
28.07.2010 |
|
Amount secured by
the charge |
Rs.49.506
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest DBBR will replace
the existing PLR and bank will charge int. rate on the credit facilities @
5.25% above DBBR per annum with monthly rest. Terms of
Repayment All others Terms
and conditions remain same as per Principle Agreement. Margin PCH 10% Margin TL 25% Margin |
|
Short particulars
of the property charged |
I)
All
the tangible, movable properties and assets of the Borrower of whatsoever
nature inclu. Plant, Machi., tools and accessories ,stores, spares, relating
to the plant and machinery, furniture ,articles II)
Office
equipments, computers and things belonging to borrowers and lying at the
premises at Plot no.35 to 38 GIDC, Ganeshpur, Modasa. |
|
Date of latest
modification prior to the present modification |
06.11.2007 |
|
Particulars of
the present modification |
The charge has
been modified from Rs.24.000 millions
to Rs. 49.506 millions |
FIXED ASSETS:
v Land
v Building
v Plant and Machinery
v Computers
v Furniture and Fixture
v Vehicles
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.51.20 |
|
|
1 |
Rs.81.50 |
|
Euro |
1 |
Rs.67.15 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
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 |
2 |
|
--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 |
|
27 |
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.