MIRA INFORM REPORT

Report Date :

14.02.2012

IDENTIFICATION DETAILS

Name :	BRUSH INDIA MFG PRIVATE LIMITED
Registered Office :	31, Tirupati Estate, Near Mansa Masjid, Sarapur, Ahmedabad-380018, Gujarat,
Country :	India
Financials (as on) :	31.03.2011
Date of Incorporation :	28.06.2006
Com. Reg. No.:	04-048585
Capital Investment / Paid-up Capital :	Rs.3.100 millions
CIN No.: [Company Identification No.]	U26960GJ2006PTC048585
TAN No.: [Tax Deduction & Collection Account No.]	AHMB03938E
PAN No.: [Permanent Account No.]	AACCB921F
Legal Form :	Private Limited Liability Company.
Line of Business :	Manufacturer of Industrial Brushes
No. of Employees :	18 (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 17000
Status :	Moderate
Payment Behaviour :	Slow but correct
Litigation :	Clear
Comments :	Subject is an established company having moderate track. Profitability of the company appears to be low. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct. The company can be considered for business dealings with some caution.

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 :	Mr. Kapil Prakash Sumariya
Designation :	Director
Contact No.:	91-079-22744110
Date :	10.02.2012

LOCATIONS

Registered Office / Factory :	31, Tirupati Estate, Near Mansa Masjid, Sarapur, Ahmedabad-380018, Gujarat, India
Tel. No.:	91-79-22744110 / 22749110 / 22743110
Mobile No.:	91-9824244110 / 982404110 / 9824144110 / 9824644412 (Mr. Kapil Prakash Sumariya)
Fax No.:	91-79-22745110
E-Mail :	info@indiabrush.com
Website :	www.indiabrush.com www.sweepingbrush.com
Area :
Location :	Owned

DIRECTORS

As on 30.09.2011

Name :

Mr. Prakash Dolatram Sumariya

Designation :

Director

Address :

A-41, vijay Park, Gor No. Kuvo, Maninger (East), Ahmedabad-380008, Gujarat, India

Date of Birth/Age :

12.06.1956

Date of Appointment :

28.06.2006

DIN No.:

00133323

Name :

Mr. Kapil Prakash Sumariya

Designation :

Director

Address :

A-41, vijay Park, Gor No. Kuvo, Maninger (East), Ahmedabad-380008, Gujarat, India

Date of Birth/Age :

03.06.1984

Date of Appointment :

28.06.2006

DIN No.:

00133345

Other Directorship

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Date of cessation	Company Status	Defaulting status
1	U26960GJ2006PTC048585	BRUSHINDIA MFG PRIVATE LIMITED	Director	28/06/2006	28/06/2006	-	Active	NO
2	U29267GJ2009PTC057062	NISSAN CLEAN INDIA PRIVATE LIMITED	Director	26/05/2009	26/05/2009	-	Active	NO

Name :

Mrs. Madhu Prakash Sumariya

Designation :

Director

Address :

A-41, vijay Park, Gor No. Kuvo, Maninger (East), Ahmedabad-380008, Gujarat, India

Date of Birth/Age :

01.10.1960

Date of Appointment :

28.06.2006

DIN No.:

00133357

Other Directorship

S.No.	CIN	Name of the Company	Current designation of the director	Date of appointment at current designation	Original date of appointment	Date of cessation	Company Status	Defaulting status
1	U26960GJ2006PTC048585	BRUSHINDIA MFG PRIVATE LIMITED	Director	28/06/2006	28/06/2006	-	Active	NO
2	U29267GJ2009PTC057062	NISSAN CLEAN INDIA PRIVATE LIMITED	Director	26/05/2009	26/05/2009	-	Active	NO

SHAREHOLDING PATTERN

As on 30.09.2011

Names of Shareholders	No. of Shares
Prakash Dolatram Sumariya	120000
Kapil Prakash Sumariya	57000
Madhu Prakash Sumariya	133000
Total	310000

As on 30.09.2011

Equity Share Break up (Percentage of Total Equity)

Category	Percentage
Directors or relatives of Directors	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :	Manufacturer of Industrial Brushes
Products :	Textile Industry Brushes Sweeping Brushes Brush Rollers Strip Brushes Wire Brushes Automotive brushes Abrasive brushes Brush Roller for Paper Industry Textile – Stenter Brushes Bristle Material and Charecteristics Vehicle Washing Brushes Power Wire Brushes Stone Brushes Textile Peaching Brushes Floor Scrubbing Brushes Steel Industries Brush Segment Fruit / Vegetable Cleaning Company Infrastructure Staple Set Brushes
Terms :
Selling :	Cash / Credit
Purchasing :	Cash / Credit

GENERAL INFORMATION

Suppliers :

National Brush

Customers :

Wholesalers and Retailers

• Ashima Limited

No. of Employees :

18 (Approximately)

Bankers :

Bank of India, Bapunagar Branch, Sardar Patel Mall, “B” Wing, 1^st Floor, Near Diamond Mills, Bapunagar-Nikol Road, Ahmedabad-382350, Gujarat, India

Facilities :

Secured Loan	As on 31.03.2011 (Rs. in Millions)	As on 31.03.2010 (Rs. in Millions)
Term loan form Bank of India	1.360	1.691
Bank of India Cash Credit A/c	0.977	0.839
Total	2.337	2.530
Secured Loan	As on 31.03.2011 (Rs. in Millions)	As on 31.03.2010 (Rs. in Millions)
From Directors	0.196	0.000
Total	0.196	0.000

Banking Relations :	---
Auditors :
Name :	S.C.K.Shah and Company Chartered Accountants
Address :	12 /A. 4^th Floor, K.B. Commercial Center, Near Dinbai Tower, Lal Darwaja, Khanpur, Ahmedabad – 380001, Gujarat, India
PAN.:	ACAPS7097M
Memberships :	PEPC (Plastic Export Promotion Council) PLEXPO

CAPITAL STRUCTURE

As on 31.03.2011

Authorised Capital :

No. of Shares	Type	Value	Amount
400000	Equity Shares	Rs.10/- each	Rs.4.000 Millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
310000	Equity Shares	Rs.10/- each	Rs.3.100 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		3.100	3.100	3.100
2] Share Application Money		0.000	0.000	0.000
3] Reserves & Surplus		1.175	0.948	0.682
4] (Accumulated Losses)		0.000	0.000	0.000
NETWORTH		4.275	4.048	3.782
LOAN FUNDS
1] Secured Loans		2.337	2.530	2.720
2] Unsecured Loans		0.196	0.000	0.000
TOTAL BORROWING		2.533	2.530	2.720
DEFERRED TAX LIABILITIES		0.232	0.207	0.157
TOTAL		7.040	6.785	6.659
APPLICATION OF FUNDS
FIXED ASSETS [Net Block]		6.021	5.838	6.265
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	1.271	1.032	1.036
	Sundry Debtors	2.935	2.532	1.905
	Cash & Bank Balances	0.002	0.008	0.104
	Other Current Assets	0.147	0.026	0.052
	Loans & Advances	0.682	0.005	0.003
Total Current Assets		5.037	3.603	3.100
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	3.623	2.303	2.438
	Other Current Liabilities	0.000	0.000	0.000
	Provisions	0.396	0.353	0.341
Total Current Liabilities		4.018	2.656	2.779
Net Current Assets		1.019	0.947	0.321
MISCELLANEOUS EXPENSES		0.000	0.000	0.073
TOTAL		7.040	6.785	6.659

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2011	31.03.2010	31.03.2009
	Turnover		16.622	13.425	13.561
Less	EXPENSES
		Office Expenses	15.247	11.967	12.007
		Administrative Expenses
		Advertising Expenses
		TOTAL	15.247	11.967	12.007
	PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION		1.375	1.458	1.554
Less/ Add	DEPRECIATION/ AMORTISATION		1.044	1.059	0.917
	PROFIT BEFORE TAX (E-F)		0.331	0.399	0.637
Less	TAX		0.104	0.133	0.264
	PROFIT AFTER TAX		0.227	0.266	0.373
Add	PREVIOUS YEARS’ BALANCE BROUGHT FORWARD		0.948	0.682	0.310
	BALANCE CARRIED TO THE B/S		1.175	0.948	0.683
	Earnings Per Share (Rs.)		0.73	--	--

Expected Sales (2011-12) : Rs.20.000 Millions

The above information has been parted by Mr. Kapil Prakash Sumariya

KEY RATIOS

PARTICULARS		31.03.2011	31.03.2010	31.03.2009
PAT / Total Income	(%)	1.37	1.98	2.75
Return on Total Assets (PBT/Total Assets}	(%)	2.99	4.23	6.80
Return on Investment (ROI) (PBT/Networth)		0.08	0.08	0.16
Debt Equity Ratio (Total Liability/Networth)		1.53	1.28	1.45
Current Ratio (Current Asset/Current Liability)		1.25	1.35	1.12

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 two years	Yes
12) Profitability for last three years	No
13) Reasons for variation <> 20%	No
14) Estimation for coming financial year	Yes
15) Capital in the business	Yes
16) Details of sister concerns	No
17) Major suppliers	Yes
18) Major customers	Yes
19) Payments terms	Yes
20) Export / Import details (if applicable)	No
21) Market information	--
22) Litigations that the firm / promoter	--
23) Banking Details	Yes
24) Banking facility details	No
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 Highlights

The Company scaled profit reduction due to overall capital investment in machineries and building as compare to the previous year. During the financial year 2010- 2011, the company registered Sales Revenue of Rs.15.300 Millions and net profit 0.331 Million. The detailed financial operational results of the company are as follows.

Future Outlook:

Company will grow with high support of the management’s experience, futuristic view and wide knowledge of the business activities and marketing. Company has taken all precaution to control pollution and clean environment of the country.

Form 8

Corporate identity number of the company	U26960GJ2006PTC048585
Name of the company	BRUSH INDIA MFG PRIVATE LIMITED
Address of the registered office or of the principal place of business in India of the company	31, Tirupati Estate, Near Mansa Masjid, Sarapur, Ahmedabad-380018, Gujarat, India
This form is for	Modification of Charge
Charge identification (ID) number of the charge to be modified	10042406
Type of charge	Book Debts Movable Property (not being pledge)
Particular of charge holder	Bank of India, Bapunagar Branch, Sardar Patel Mall, “B” Wing, 1^st Floor, Near Diamond Mills, Bapunagar-Nikol Road, Ahmedabad-382350, Gujarat, India zoahmedabad@bankofindia.co.in
Nature of instrument creating charge	Supplemental Deed of Hypothecation
Date of instrument Creating the charge	29.08.2008
Amount secured by the charge	Rs.3.500 Millions
Brief of the principal terms an conditions and extent and operation of the charge	Rate of Interest As per Bank’s Sanction letter Terms of Repayment Cash Credit – on Demand Term Loan – 84 EMI of Rs.0.046 Million Margin 25% Extent and Operation of the Charge All the securities described in annexure attached herewith have been charged to the bank to secure its:- 1) Cash Credit (Stocks and Book-Debts) of Rs.1.00 Million 2) Term Loan of Rs.2.500 Millions Making aggregate limit of Rs.3.500 Millions
Short particulars of the property or asset(s) charged (including complete address and location of the property)	As per Annexure attached
Particulars of the present modification	By virtue of said modification, the charge originally created on 01.03.2007 is extended for additional CC (Hypothecation of stock and book debts) Limit of Rs.0.700 Million making aggregate limit of Rs.3.500 Millions (CC limit Rs.1.000 Million and Term loan Rs.2.500 Million)

Fixed Assets:

• Computer
• Fax
• Furniture
• Building
• Plant and Machinery
• Office Equipment
• Tools and Equipment
• Vehicles
• Store Equipments
• Dies and Pattern
• Car

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.49.32
UK Pound	1	Rs.77.84
Euro	1	Rs.65.35

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	3
PAID-UP CAPITAL	1~10	3
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	3
--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	-

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.