1. Summary Information

 

 

Country

India

Company Name

CPR DISTRIBUTORS PRIVATE LIMITED

Principal Name 1

Mr. Ashish Ravindra Raje

Status

Satisfactory

Principal Name 2

Mr. Gaurav Pahwa

 

 

Registration #

10-013162

Street Address

13 Sneh Nagar Sapna Sangeeta Road, Indore - 452001, Madhya Pradesh, India

Established Date

13-11-1998

SIC Code

--

Telephone#

91-731-2390039 / 4092244

Business Style 1

Marketer

Fax #

91-731-2361213

Business Style 2

--

Homepage

www.lotuselectronics.com

Product Name 1

Consumer’s electronics

# of employees

Not Available

Product Name 2

--

Paid up capital

Rs. 903,000/-

Product Name 3

--

Shareholders

Directors or relatives of directors (100.00%)

Banking

HDFC Bank Limited

Public Limited Corp.

NO

Business Period

15 Years

IPO

NO

International Ins.

-

Public Enterprise

NO

Rating

Ba (45)

Related Company

Relation

Country

Company Name

CEO

--

--

--

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

71,269,000

Current Liabilities

99,352,000

Inventories

131,295,000

Long-term Liabilities

84,088,000

Fixed Assets

32,551,000

Other Liabilities

9,229,000

Deferred Assets

000

Total Liabilities

192,669,000

Invest& other Assets

000

Retained Earnings

41,543,000

 

 

Net Worth

42,446,000

Total Assets

235,115,000

Total Liab. & Equity

235,115,000

 Total Assets

(Previous Year)

210,175,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

2,316,182,000

Net Profit

11,985,000

Sales(Previous yr)

1,822,458,000

 

8,131,000


MIRA INFORM REPORT

 

 

Report Date :

18.04.2013

 

IDENTIFICATION DETAILS

 

Name :

CPR DISTRIBUTORS PRIVATE LIMITED

 

 

Registered Office :

13 Sneh Nagar Sapna Sangeeta Road, Indore - 452001, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

13.11.1998

 

 

Com. Reg. No.:

10-013162

 

 

Capital Investment / Paid-up Capital :

Rs. 0.903 Million

 

 

CIN No.:

[Company Identification No.]

U51102MP1998PTC013162

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLC00776G

 

 

PAN No.:

[Permanent Account No.]

AABCC8324M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Marketers of consumer’s electronics.

 

 

No. of Employees :

Not Available

 

 

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 100000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a established company having satisfactory track record. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company 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.

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

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 :

13 Sneh Nagar Sapna Sangeeta Road, Indore - 452001, Madhya Pradesh, India

Tel. No.:

91-731-4265555/5092244/2361213

Fax No.:

91-731-2361213

E-Mail :

gaurav@lotuselectronics.com

lotus@electronics.com

customerservices@lotuselectronics.com

contact@lotuselectronics.com

careers@lotuselectronics.com 

purchase@lotuselectronics.com  

sales@lotuselectronics.com

Website :

www.lotuselectronics.com

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Ashish Ravindra Raje

Designation :

Director

Address :

579/1/3, M. G. Road, Behind Sunrise Tower, Indore-- 452001, Madhya Pradesh, India

Date of Birth/Age :

30.05.1964

Date of Appointment :

13.11.1998

PAN No.:

ADNPR3875Q

DIN No.:

00095163

 

 

Name :

Mr. Purshottam Bootaram Chhabra

Designation :

Director

Address :

575/2, M. G. Road, Sahgal Colony, Indore – 452001, Madhya Pradesh, India

Date of Birth/Age :

10.12.1939

Date of Appointment :

13.11.1998

DIN No.:

00095194

 

 

Name :

Mr. Gaurav Pahwa

Designation :

Director

Address :

130, Jaora Compound, Indore, Madhya Pradesh, India

Date of Birth/Age :

25.06.1980

Date of Appointment :

13.11.1998

PAN No.:

ADHPP4466B

DIN No.:

00110622

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Ashish Ravindra Raje

 

30087

Gaurav Pahwa

 

30083

P. K. Chhabra

 

30091

Friends Combine

 

1

Hemant Enterprises

 

1

Arora Timber Trading Company

 

1

Hemant Pahwa

 

1

Neena pahwa

 

1

S.  P. Timber Trading Company

 

1

Subhash Pahwa

 

1

Sanjay Chhabra

 

1

Anita Pahwa

 

1

Friends Combine Industrial

 

1

Deepak Phwa

 

1

Garima Pahwa

 

1

Hemant Pahwa HUF

 

1

P. K. Chhabra

 

1

Subhash Pahwa HUF

 

1

Ashish Raje HUF

 

1

Rajendra Raje HUF

 

1

Rajendra Raje

 

1

Chitra Raje

 

1

Vaishal Raje

 

1

Bhawana Chhabra

 

1

Neha Chhabra

 

1

Sanjay Chhabra

 

1

Deepak Pahwa

 

1

Simmi Pahwa

 

1

M. B. Lock House

 

1

Trish;adevi Pahwa

 

1

Satpal Pahwa HUF

 

1

Meghana Raje

 

1

Ranindra Raje

 

1

Anjali Raje

 

1

Swati Chhabra

 

1

Siddharth Chhabra

 

1

Isha Raje

 

1

Sanika Raje

 

1

Gurmeet Chhabra

 

1

Manoj Chhabra

 

1

Guurav Pahwa HUF

 

1

Tanvi Pahwa

 

1

Total

 

90300

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Marketers of consumer’s electronics.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Dena Bank

·         Union Bank of India

·         ICICI Honda City Finance

·         HSBC Bank, Indore

·         HDFC Bank Limited, HDFC Bank Houses Senapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

·         Bank of India

·         State Bank of India, Godha Colony 

·         ICICI Bank Limited, NBCC Towers, New Delhi, India

·         ICICI Bank Limited, 4, Ashok Nagar, Bhanwarkuan Road, Indore – 452001, Madhya Pradesh, India

·         Bank of Maharashtra, Godha Colony, Indore – 452001, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Rupee term loans from banks

58.027

37.610

Total

58.027

37.610

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Amit Surana and Company

Chartered Accountants

Address :

106, Trade House, 14/3, South Tukoganj, Opposite Hotel Surya, Indore, Madhya Pradesh, India

Tel. No.:

91-731-2526730

E-Mail :

amit_suranaca@yahoo.com

PAN.:

ABJPS5946H

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their

relatives:

Friends Combine

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

90300

Equity Shares

Rs.10/- each

Rs. 0.903 Million

 

 

 

 

 

 


 

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

0.903

0.903

0.903

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

41.543

29.559

21.428

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

42.446

30.462

22.331

LOAN FUNDS

 

 

 

1] Secured Loans

58.027

37.610

32.275

2] Unsecured Loans

26.061

66.680

64.724

TOTAL BORROWING

84.088

104.290

96.999

DEFERRED TAX LIABILITIES

2.351

1.994

1.698

 

 

 

 

TOTAL

128.885

136.746

121.028

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

32.551

25.894

18.877

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

131.295
139.347
108.252

 

Sundry Debtors

37.065
22.587
17.577

 

Cash & Bank Balances

9.085
4.759
10.240

 

Other Current Assets

11.716
0.000
0.000

 

Loans & Advances

13.403
17.588
25.713

Total Current Assets

202.564
184.281

161.782

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditor

82.746
60.060

53.620

 

Other Current Liabilities

16.606
7.674

2.798

 

Provisions

6.878
5.695

3.213

Total Current Liabilities

106.230
73.429

59.631

Net Current Assets

96.334
110.852

102.151

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

128.885

136.746

121.028

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

2316.182

1822.458

1311.613

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

2316.182

1822.458

1311.613

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

2279.688

1799.669

1293.686

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

2279.688

1799.669

1293.686

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

36.494

22.789

17.927

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

15.690

8.132

6.887

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

20.804

14.657

11.040

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

3.046

2.349

1.976

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

17.758

12.308

9.064

 

 

 

 

 

Less

TAX                                                                  (H)

5.773

4.177

2.774

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

11.985

8.131

6.290

 

 

 

 

 

 

Earnings Per Share (Rs.)

132.72

90.04

69.65

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.52

0.45

0.48

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.55
5.86
5.02

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.42
0.40
0.41

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.98

3.42

4.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.91
2.51
2.71

 

 

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

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

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]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

WORKING PERFORMANCE REVIEW

 

During the year turnover of the company increase from Rs. 1822.458 Millions to Rs. 2316.182 Millions resulting profit of the company of Rs. 11.985 Millions compared to profit of Rs. 8.131 Millions of Previous Year. Directors' hopeful that Company will start business and get better results in coming year

 

 

UNSECURED LOAN

(Rs in Millions)

Particular

As on

31.03.2012

As on

31.03.2011

Loans and advances from directors

26.061

66.680

Total

26.061

66.680

 

 

 

 

 

fixed assets:-

 

·         Air Conditioner

·         Electric Equipment

·         EPABX System

·         Fax Machine

·         Inverter

·         Office Equipment

·         Tea and Coffee Maker

·         Auto

·         Auto Bajaj

·         Car Santro XL

·         Car Santro Zoom

·         Car Wagon R

·         TVS Scooty

·         Furniture and Fixtures

·         Computer

 


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. 53.94

UK Pound

1

Rs. 82.77

Euro

1

Rs. 71.05

 

 

INFORMATION DETAILS

 

Report Prepared by :

UDS

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--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

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

--DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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

-

 

 

 

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.