MIRA INFORM REPORT

 

 

Report Date :

05.04.2013

 

IDENTIFICATION DETAILS

 

Name :

SELLOWRAP INDUSTRIES PRIVATE LIMITED (w.e.f. 16.02.2011)

 

 

Formerly Known As :

SELLOWRAP MANUFACTURING PRIVATE LIMITED

 

 

Registered Office :

208, Plot NO. C 5, Abhishek Building, Dalia Estate, New Link Road, Andheri (West), Mumbai-400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

06.04.2004

 

 

Com. Reg. No.:

145548

 

 

Capital Investment / Paid-up Capital :

Rs. 94.903 millions

 

 

CIN No.:

[Company Identification No.]

U25202MH2004PTC145548

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer and processor of different grades of foam and molded plastic fastener products that are used for insulation.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 810864

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. Profitability of the company is low. However, Trade relations are 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 – 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

 

 

 

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

LOCATIONS

 

Registered Office / Head Office :

208, Plot NO. C 5, Abhishek Building, Dalia Estate, New Link Road, Andheri (West), Mumbai-400053, Maharashtra, India

Tel. No.:

91-22-66750560

Fax No.:

91-22-66750561

E-Mail :

accountsho@sellowrap.com

contact@sellowrap.com

Website :

www.sk-group.in

 

 

Plant Location I :

Plot No.54, Maruti Industrial Estate, Sector 18, Gurgaon-122015, Haryana, India

Tel. No.:

91-124-4015973

Fax No :

91-124-4015975

E-Mail :

hr@sellowrap.com

sellowrapp@gmail.com

 

 

Plant Location II :

Plot No.70-72, Sector-7, Growth Centre Industrial Estate, Bawal, District Rewari, Haryana, India

Tel No :

91-128-4264451 /52

Fax No :

91-128-4264453

 

 

DIRECTORS

 

AS ON: 30.09.2012

 

Name :

Mr. Saurabh Poddar

Designation :

Director

Address :

A 501, Fairyland Cooperative Housing Society Limited, Plot No.9 A, 10th Road, Juhu, Vile Parle (West), Mumbai-400049, Maharashtra, India

Date of Birth/Age :

28.12.1973

Date of Appointment :

24.05.2005

DIN No :

00032858

 

 

Name :

Mr. Sushil Poddar

Designation :

Director

Address :

F -704, Somvihar Apartment, R. K. Puram, New Delhi-110022, Delhi, India

Date of Birth/Age :

01.01.1947

Date of Appointment :

06.04.2004

DIN No :

00149285

 

 

Name :

Mr. Ravi Jajodia

Designation :

Director

Address :

Plot No.55, Ajmera Garden, Ajmera Road, Jaipur-302019, Rajasthan, India

Date of Birth/Age :

18.04.1961

Date of Appointment :

18.03.2009

Date of Cessation:

26.11.2012

DIN No :

02297549

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 30.09.2012

 

Names of Shareholders

No. of Shares

Sushil Kumar Poddar

2009600

Saurabh Poddar

1555200

Meena Poddar

342500

Pooja Poddar

995000

S. K. Poddar and Sons HUF

191000

Saurabh Marketing Private Limited, India

2477000

Anupama Bajoria

250000

Aparna Polyflex Private Limited, India

75000

Arvind Chemicals Limited

810000

Arvind Exports

70000

Kaizen Organics Private Limited, India

200000

Aditya Rungta HUF

10

Shyamsunder Rungta HUF

10

Arvind Coir Foam Private Limited, India

250000

Arvind International Limited, India 

265000

Total

9490320

 

LIST OF ALLOTEES

 

Names of Shareholders

No. of Shares Allotted

Meena Poddar

2500

Pooja Poddar

5000

Saurabh Poddar

7700

Saurabh Marketing Private Limited, India

27000

S K Poddar and Sons HUF

1000

Sushil Kumar Poddar

17100

Arvind Coir Foam Private Limited, India

250000

Arvind International Limited, India

265000

Total

575300

 

 

AS ON: 30.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

42.96

Directors or relatives of directors

 

53.67

Other

 

3.37

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and processor of different grades of foam and molded plastic fastener products that are used for insulation.

 

 

GENERAL INFORMATION

 

No. of Employee:

Not Available

 

 

Bankers :

v  Bank of India, Juhu Branch, Plot No.6-B, Nehru Nagar A, Juhu Tara Road, Mumbai-400049, Maharashtra, India

v  ABN Amro Bank

v  Kotak Mahindra Bank Limited

v  Standard Chartered Bank

v  ICICI Bank

 

 

Facilities :

 

SECURED LOAN

31.03.2012

Rs. In Millions

31.03.2011

Rs. In Millions

Long Term Borrowings

68.441

83.389

Short Term Borrowings

87.402

66.024

Total

155.843

149.413

 

 

 

UNSECURED LOAN

31.03.2012

Rs. In Millions

31.03.2011

Rs. In Millions

Long Term Borrowings

23.523

6.754

Short Term Borrowings

5.384

6.245

Total

28.907

12.999

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Khurdia Jain and Company

Chartered Accountant

Address :

C-1, 309, Bharateeya Kala, Om Nagar, Sahar Pipeline Road, Andheri (East), Mumbai-400099, Maharashtra, India

 

 

Associate :

Sellowrap EPP India Private Limited

CIN No: U24130MH2005PTC155220

 

 

CAPITAL STRUCTURE

 

AS ON: 30.09.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

16000000

Equity Shares

Rs. 10/- each

Rs. 160.000 millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

9490320

Equity Shares

Rs. 10/- each

Rs. 94.903 millions

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

94.903

89.150

89.150

2] Share Application Money

0.000

5.753

5.633

3] Reserves & Surplus

107.813

105.572

20.337

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

202.716

200.475

115.120

LOAN FUNDS

 

 

 

1] Secured Loans

155.843

149.413

123.615

2] Unsecured Loans

28.907

12.999

10.174

TOTAL BORROWING

184.750

162.412

133.789

DEFERRED TAX LIABILITIES

1.333

1.671

1.095

 

 

 

 

TOTAL

388.799

364.558

250.004

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

216.056

229.394

117.005

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

72.649

72.649

72.649

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

53.514
36.025
29.666

 

Sundry Debtors

124.627
81.011
59.381

 

Cash & Bank Balances

5.920
5.259
25.467

 

Other Current Assets

1.584
0.336
0.000

 

Loans & Advances

18.815
22.673
17.113

Total Current Assets

204.460
145.304
131.627

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

60.688
51.805
54.642

 

Other Current Liabilities

43.678
30.984
16.635

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

104.366
82.789
71.277

Net Current Assets

100.094
62.515
60.350

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

388.799

364.558

250.004

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2010

31.03.2010

 

SALES

 

 

 

 

 

Income

418.076

332.358

220.361

 

 

Other Income

4.487

4.935

1.373

 

 

TOTAL

422.563

337.293

221.734

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

419.122

335.690

200.427

 

 

Advertising Expenses

 

 

 

 

 

TOTAL

419.122

335.690

200.427

 

 

 

 

 

 

PROFIT BEFORE TAX

3.441

1.603

21.307

 

 

 

 

 

Less

TAX                                                                 

1.200

0.405

17.491

 

 

 

 

 

 

PROFIT AFTER TAX

2.241

1.198

3.816

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

12.335

11.137

7.321

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

14.576

12.335

11.137

 

 

 

 

 

 

Earring Per Share

0.23

--

0.42

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.53
0.35
1.72

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

0.82
0.48
9.67

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

0.81
0.42
8.57

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.02
0.01
0.18

 

 

 
 
 

Debt Equity Ratio

(Total Debt/Networth)

 

0.91
0.81
1.79

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

1.95
1.75
1.85

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

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

--

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

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

31]

PAN of Proprietor/Partner/Director, if available

--

32]

Passport No of Proprietor/Partner/Director, if available

--

33]

Voter ID No of Proprietor/Partner/Director, if available

--

34]

External Agency Rating, if available

No

 

 

 

FROM 8

 

Corporate identity number of the company

U25202MH2004PTC145548

Name of the company

SELLOWRAP INDUSTRIES PRIVATE LIMITED (w.e.f. 16.02.2011)

Address of the registered office or of the principal place of  business in India of the company

208, Plot NO. C 5, Abhishek Building, Dalia Estate, New Link Road, Andheri (West), Mumbai-400053, Maharashtra

This form is for

Modification of charge

Type of charge

Immovable property

Particular of charge holder

Bank of India, Juhu Branch, Plot No.6-B, Nehru Nagar A, Juhu Tara Road, Mumbai-400049, Maharashtra, India.

Email: Juhu.MumbaiNorth@bankofindia.co.in

Nature of instrument creating charge

Entry No.222 for Record of Oral Assent.

Date of instrument Creating the charge

01.06.2012

Amount secured by the charge

Rs. 89.900 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

Interest/Commission at the rate/s as may be notified by Bank from time to time.

 

Terms of repayment

Cash Credit - On Demand and Term Loan as per existing guidelines

 

Margin

CC (Stocks)- 25% ,CC (Book Debts)- 40%, Term Loan-15% or as required by the Bank from time to time.

 

Extent and operation of the charge

Company has ceded Second Charge on immovable property,as described at S.No.15 below for the enhanced CC Limit of Rs.62.500 millions and TL Limit of Rs.27.400 millions aggregating to Rs.89.900 millions and SIDBI, Bandra Kurla Complex, Bandra (East) has a First Charge on that property covering its Term Loan facilities,sanctioned to the Company.

Other

Limits enhanced from Rs.77.400 millions to Rs.89.900 millions.

Short particulars of the property charged (Including location of the property)

All that piece and parcel of land or ground (Open plot) admeasuring 6400 sq. Metres bearing Plot Nos.D/57 and D/58 of Ranjangaon Industrial Area within the Village limit of Karegaon,Taluke Shirur, within the registration district of Pune city together with all building and structures thereon and plant and machinery attached to earth or permanently fastened to anything attached to the earth.

Date of instrument modifying the charge

03.01.2011

Particulars of the present modification

Equitable Mortgage on Company's immovable properties situated at Plot Nos.D/57 and D/58 of Ranjangaon Industrial Area within the village limit of Karegaon,Taluka Shirur,Dist.Pune, Now CC Limit has increased from Rs.50.000 millions to Rs.62.500 millions and TL Limit of Rs.27.400 millions aggregating to Rs.89.900 millions, thus the total charge enhanced from Rs.77.400 millions to Rs.89.900 millions on Second charge basis with SIDBI as a first charge holder.

 

FIXED ASSETS

 

ü  Lease Hold Land

ü  Factory Building

ü  Plant and Machinery

ü  Generators

ü  Electrical Installation

ü  Furniture and Fixture

ü  Office Equipments

ü  Tools and Dies

ü  Lab Equipments

ü  Computers and Its Peripherals

ü  Computer Software

ü  Motor Card

ü  Scooters

 

 

 

 


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 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 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.54.64

UK Pound

1

Rs.82.41

Euro

1

Rs.70.08

 

 

INFORMATION DETAILS

 

Report Prepared by :

PRL


 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

31

 

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.