MIRA INFORM REPORT

 

 

Report Date :

18.12.2013

 

IDENTIFICATION DETAILS

 

Name :

ACCUMAX INTERIOR PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

Plot No 211,  GIDC Phase II, Dared, Jamnagar – 361004, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.10.1996

 

 

Com. Reg. No.:

04-030870

 

 

Capital Investment / Paid-up Capital :

Rs.54.018 Millions

 

 

CIN No.:

[Company Identification No.]

U18109GJ1996PTC030870

 

 

PAN No.:

[Permanent Account No.]

AADCA2345N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Roller Blinds, Wooden Renetian Blinds, Automation System, Vertical Blinds, Bamboo Blinds, Curtain Rods and Track.

 

 

No. of Employees :

300 (Approximately)

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 315000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There appears some dip in the profitability of the company during current year. Reserves of the company also appears to be low.

 

However, trade relations are are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

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.

 

INFORMATION PARTED BY

 

Name :

Ms. Bhavika Mehta

Designation :

Senior Accountant

Contact No.:

91-22-28808282

Date :

16.12.2013

 

 

LOCATIONS

 

Registered Office / Factory :

Plot No 211,  GIDC Phase II, Dared, Jamnagar – 361004, Gujarat, India

Tel. No. :

91-288-2730601 / 02

Fax No. :

91-288-2730603

E-Mail :

sales@marvelifestyle.com

chetan_fca@yahoo.co.in

Website :

www.marvellifestyle.com

Location :

Owned

 

 

Sales Office :

604, plam Spring Complex, Link Road, Malad (West), Mumbai – 400064, Maharashtra, India

Tel. No.:

91-22-28800602 / 28808282

Fax No.:

91-22-2881060

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Dipak Ramniklal Paun

Designation :

Director

Address :

Sanidhya Appartment 51, Digvijay Plot, Jamnagar – 361005, Gujarat, India

Date of Appointment :

01.04.2010

PAN No. :

ABJPP7454R

DIN No. :

01662090

 

 

Name :

Mr. Ashok Ramniklal Paun

Designation :

Director

Address :

Sanidhya Appartment 51, Digvijay Plot, Jamnagar – 361005, Gujarat, India

Date of Appointment :

04.10.1996

PAN No. :

ABJPP7453J

DIN No. :

01662273

 

 

Name :

Ms. Urmi Ashok Paun

Designation :

Director

Address :

Sanidhya Appartment 51, Digvijay Plot, Jamnagar – 361005, Gujarat, India

Date of Appointment :

07.10.2000

PAN No. :

AAOPP4504C

DIN No. :

01662228

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Ashok Ramniklal Paun

3780000

Urmi Paun

810000

Dipak Paun

810000

Pushpa Paun

1800

Total

5401800

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Roller Blinds, Wooden Renetian Blinds, Automation System, Vertical Blinds, Bamboo Blinds, Curtain Rods and Track.

 

 

Products :

Item Code No. (ITC Code)

Product Description

63039990

Interior

 

 

 

 

Exports :

 

Products :

·         Roller Blinds

·         Wooden Renetian Blinds

·         Automation System

·         Vertical Blinds

·         Bamboo Blinds

·         Curtain Rods and Track

Countries :

·         Australiya

·         Kenya

 

 

Imports :

 

Products :

Raw Matrial

Countries :

China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Wholesalers , Retailers and End Users

 

 

No. of Employees :

300 (Approximately)

 

 

Bankers :

HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashta, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Deposits from director

64.753

64.699

 

 

 

SHORT TERM BORROWINGS

 

 

Rupee term loans from bank

3.031

2.458

Working capital loans from banks

62.293

31.303

Other loan and advance

0.041

0.152

Total

130.118

98.612

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Gosvami and Company

Chartered Accountants

Address :

206, K D Complex, Gurudwara Cross Road, Opposite Patel Travels, Indira Marg, Jamnagar – 361001, Gujarat, India

PAN No. :

ALDPG4623P

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5510000

Equity Shares

Rs.10/- each

Rs.55.100 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5401800

Equity Shares

Rs.10/- each

Rs.54.018 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

 

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

54.018

36.012

12.004

(b) Reserves & Surplus

24.885

23.534

29.168

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

78.903

59.546

41.172

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

64.753

64.699

43.521

(b) Deferred tax liabilities (Net)

3.680

2.759

2.199

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

68.433

67.458

45.720

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

65.365

33.913

16.480

(b) Trade payables

34.983

22.425

24.976

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

100.348

56.338

41.456

 

 

 

 

TOTAL

247.684

183.342

128.348

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

53.264

29.905

21.078

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.882

0.841

0.924

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

54.146

30.746

22.002

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

120.442

85.982

47.826

(c) Trade receivables

50.878

51.479

39.357

(d) Cash and cash equivalents

1.140

1.319

0.289

(e) Short-term loans and advances

21.078

13.816

18.874

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

193.538

152.596

106.346

 

 

 

 

TOTAL

247.684

183.342

128.348

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

236.805

215.151

181.985

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

194.022

174.830

151.971

 

 

 

 

 

 

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

42.783

40.321

30.014

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

12.150

8.637

5.613

 

 

 

 

 

 

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

30.633

31.684

24.401

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.790

1.273

1.201

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                 (G)           

28.843

30.411

23.200

 

 

 

 

 

Less

TAX                                                                  (H)

9.512

9.945

8.988

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

19.331

20.466

14.212

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

19.222

26.904

21.166

 

 

 

 

 

Less

BONUS SHARE ISSUED

18.006

24.008

6.002

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.936

2.047

1.421

 

 

Dividend

0.000

1.801

0.901

 

 

Tax on Dividend

0.000

0.292

0.150

 

BALANCE CARRIED TO THE B/S

18.611

19.222

26.904

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

1.657

9.097

19.277

 

 

 

 

 

 

CIF VALUE OF IMPORTS

70.905

77.073

44.277

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.58

5.68

2.63

 

Expected Sales (2013-2014): Rs. 500.000 Millions

 

The above information has been parted by Ms. Bhavika Mehta 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

PAT / Total Income

(%)

8.16

9.51

7.81

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.64

16.59

18.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.51

0.56

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.65

1.66

1.46

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.93

2.71

2.56

 

 

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

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

Yes

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)

Yes

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

 

NOTE:

 

The registered address of the company has been shifted from Sanidhaya Appartment, Block No 4, 51 Digvijay Plot, Jamnagar – 361005, Gujarat, India to the present address w.e.f. 01.02.2010

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10163700

31/08/2012 *

73,750,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B56946023

2

10010706

26/07/2013 *

120,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B81165284

 

* Date of charge modification

 

 

PERFORMANCE

 

The company has achieved a turnover of Rs. 236.805 millions (Previous Year Rs. 215.151 millions) and profit before tax, interest and depreciation is Rs. 42.783 millions (Previous Year Rs. 40.320 millions) Thus, during the year under report, there is increase of 10.06% in turnover and 6.12% in profit before tax, interest and depreciation in comparison of previous year.

 

 

FIXED ASSETS

 

Ř       Land

Ř       Buildings

Ř       Office Building

Ř       Plant and Equipment

Ř       Furniture and Fixtures

Ř       Vehicles

Ř       Office Equipment

Ř       Computer Equipments

 

 

 


 

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.61.96

UK Pound

1

Rs.101.14

Euro

1

Rs.85.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Report Prepared by :

ANK

 


 

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

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.