MIRA INFORM REPORT

 

 

Report Date :

27.12.2013

 

IDENTIFICATION DETAILS

 

Name :

EXCELSIOR LEATHERS PRIVATE LIMITED

 

 

Registered Office :

S-3 and S-4, Kasba Industrial Estate, Phase - I, Kolkata – 700 107, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.11.1989

 

 

Com. Reg. No.:

21-047905

 

 

Capital Investment / Paid-up Capital :

Rs.5.198 millions

 

 

CIN No.:

[Company Identification No.]

U51216WB1989PTC047905

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALE01101C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Leather Footwear.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 300000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established having a satisfactory track record.

 

Trade relations are reported as fair. Business is active. Payment are reported to be slow but correct.

 

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 – 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

 

Uptick in agriculture and construction spread some cheer as the economy grew a higher-than-expected 4.8 % in the three months through September. Manufacturing rose an annual rate per cent during the quarter and mining fell by 0.4 %, government data showed while farm output rose 46%.

 

India has emerged as the most attractive investment destination, thanks to a relaxation in foreign direct investment norms, says a report. India is followed by Brazil and China in the ranking part of EY’s Capital Confidence Barometer report based on a survey across 70 nations. The US, France and Japan have emerged as the top three investors likely to invest in India.

 

India has been ranked 83rd globally in terms of talent competitiveness of its human capital.  Switzerland, Singapore, Denmark, Sweden and Luxembourg are the top five in the list of 103 nations compiled by INSEAD business school.

 

Tax rates for companies in India are among the highest in the world and the number of payments is also more than the global average putting the country at low, 158th rank on the Paying Taxes. 2014 list by the World Bank and PWC. However, the time taken for tax payments is relatively less in India which is rated ahead of China and Japan.

 

1 billion smartphone shipments in 2013, a 39.3 % growth over 2012. This was being driven by low cost computing in emerging markets. By 2017, total smartphone shipments are expected to approach 1.7 billion units, resulting in a compound annual growth rate of 18.4 % between 2013 and 2017, according to research from IDC.

 

20 % vacancy rate of office space in Mumbai and Delhi in the third quarter, the highest in Asia after Chengdu, in China. According to Cushman and Wakefield, six Indian cities are among the 10 office markets with the worst vacancies.

 

Foreign banks will not have to pay stamp duty and capital gains tax, if they convert their branch operations into a wholly owned subsidiary, according to the Reserve Bank of India.

 

The Reserve Bank of India is planning to launch CPI – indexed bonds aimed to protecting the savings of retail investors from the impact the price rise by December end.

 

Central Bureau of Investigation has booked State Bank of India, Deputy Managing Director Shyamal Acharya and others in a graft case related to distribution of a loan of over Rs 4000 mn. Gold and jewellery  worth Rs 6.7 mn have been recovered from the residence of Acharya.

 

 

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 :

Mr. Indrasish

Designation :

Accounts Executive

Contact No.:

91-33-24420753

Date :

24.12.2013

 

 

LOCATIONS

 

Registered Office / Factory 1 :

S-3 and S-4, Kasba Industrial Estate, Phase - I, Kolkata – 700 107, West Bengal, India

Tel. No.:                 

91-33-24420753/ 2120/ 24433101/ 24422120

Fax No.:

91-33-24427318

E-Mail :

info@excelsiorleathers.com

accounts@excelsiorleathers.com

Website :

http://www.excelsiorleathers.com (under construction)

Location:

Owned

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Sanjay Choudhury

Designation :

Director

Address :

21, Ballygunge Park Road, 301, Rajat Gardens, Kolkata – 700019, West Bengal, India

Date of Birth/Age :

02.10.1962

Date of Appointment :

23.11.1989

Election Commission Identity Card No.

MFN2442622

DIN No.:

00484993

 

 

Name :

Krishna Devi Choudhary

Designation :

Director

Address :

21, Ballygunge Park Road, 301, Rajat Gardens, Kolkata – 700019, West Bengal, India

Date of Birth/Age :

07.11.1930

Date of Appointment :

23.11.1989

Election Commission Identity Card No.

MFN2442614

DIN No.:

00758585

 

 

Name :

Mr. Anirudh Choudhary

Designation :

Additional director

Address :

21, Ballygunge Park Road, 301, Rajat Gardens, Kolkata – 700019, West Bengal, India

Date of Birth/Age :

30.08.1989

Date of Appointment :

04.01.2012

DIN No.:

05159495

 

 

KEY EXECUTIVES

 

Name :

Mr. Indrasish

Designation :

Accounts Executive

 

                                                                                                     

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Sanjay Choudhary

 

14400

Hargovind Prasad Choudhary

 

420

Krishnadevi Choudhary

 

1320

Rekha Choudhary

 

6340

Tassie Impex

 

100

Century Vyapaar Private Limited, India

 

29400

 

 

 

Total

 

51980

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Bodies corporate

56.57

Directors or relatives of Directors

43.43

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Leather Footwear.

 

 

Products :

Item Code No. (ITC Code)

640391.02

Product Description

Leather Footwear

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Europe

·         Canada

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

 

Unit

Actual Production

Leather Footwear :

 

 

own production

Pairs

252,585

 

 

GENERAL INFORMATION

 

Customers :

·         Retailers

·         End Users

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

Bank of Baroda, International Business Branch, 4, India Exchange Place, Kolkata - 700001, West Bengal, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short-term borrowings

 

 

From Bank of Baroda

Against Cash Credit A/C

(Hypothecation of Land and Building of S-3 and S-4, Kasba Industrial Estate, Phase - I, Kolkata – 700 107, West Bengal, India and  )

0.000

0.006

Total

0.000

0.006

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Saraf Jalan and Company

Chartered Accountants

Address :

24, R.N. Mukerjee Road, Kolkata – 700 001, West Bengal, India

Tel. No.:

91-33-22480268, 22484564, 22486667

Fax No.:

91-33-22133571

E-Mail :

kr12@vsnl.net

PAN N Income-tax PAN of auditor or auditor's firm :

AAUFS9996B

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

55000

Equity Shares

Rs.100/- each

Rs. 5.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

51980

Equity Shares

Rs.100/- each

Rs. 5.198Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

5.198

5.198

(b) Reserves & Surplus

 

68.988

66.897

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

74.186

72.095

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

41.403

32.318

(b) Deferred tax liabilities (Net)

 

1.336

0.213

(c) Other long term liabilities

 

0.000

0.187

(d) long-term provisions

 

3.225

2.362

Total Non-current Liabilities (3)

 

45.964

35.08

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

27.023

35.114

(b) Trade payables

 

28.575

49.949

(c) Other current liabilities

 

3.665

1.366

(d) Short-term provisions

 

0.307

0.863

Total Current Liabilities (4)

 

59.570

87.292

 

 

 

 

TOTAL

 

179.720

194.467

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

44.107

10.634

(ii) Intangible Assets

 

0.000

29.224

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

9.180

31.187

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

24.164

25.020

(e) Other Non-current assets

 

0.122

0.121

Total Non-Current Assets

 

77.573

96.186

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

11.200

0.000

(b) Inventories

 

23.353

33.745

(c) Trade receivables

 

46.737

51.446

(d) Cash and cash equivalents

 

6.286

2.823

(e) Short-term loans and advances

 

14.571

9.267

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

102.147

97.281

 

 

 

 

TOTAL

 

179.720

193.467

 

SOURCES OF FUNDS

 

 

 

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

5.198

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

64.774

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

69.972

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

13.119

2] Unsecured Loans

 

 

34.397

TOTAL BORROWING

 

 

47.516

 

 

 

 

ADVANCE FROM OTHERS

 

 

0.000

DEFERRED TAX LIABILITIES

 

 

0.129

 

 

 

 

TOTAL

 

 

117.617

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

9.674

Capital work-in-progress

 

 

15.937

 

 

 

 

INVESTMENT

 

 

15.580

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
33.966

 

Sundry Debtors

 
 
40.335

 

Cash & Bank Balances

 
 
7.031

 

Other Current Assets

 
 
0.000

 

Loans & Advances

 
 
28.455

Total Current Assets

 
 
109.787

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
29.905

 

Other Current Liabilities

 
 
1.094

 

Provisions

 
 
2.362

Total Current Liabilities

 
 
33.361

Net Current Assets

 
 
76.426

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

117.617

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Sales

152.902

17.913

NA

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

NA

NA

NA

 

 

 

 

 

 

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT AFTER TAX

2.091

2.145

NA

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

54.751

82.243

104.680

 

 

 

 

 

 

CIF VALUE OF IMPORT

1.320

10.491

0.414

 

 

 

 

 

 

Earnings Per Share (Rs.)

40.22

41.26

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.92

0.93

0.68

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.71

1.11

3.29

 

 

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 two 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)

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

No

33]

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

Yes

34]

External Agency Rating, if available

No

 

FINANCIAL RESULTS:

 

The company earned a Net Profit Rs.2.091 Millions during the year under report. So total surplus os 2.091 Millions transferred to reserve and surplus A/c.

 

OPERATION

 

The sales made by company for the year under report stand at Rs.152.902 Millions and the same is likely to go up in the current year.

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Form related parties

36.836

26.156

Form related Others

4.567

6.162

Short-term borrowings

 

 

Form related parties

8.328

32.204

Form related Others

18.695

2.905

Total

68.426

67.427

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10467059

30/10/2013

50,000,000.00

CITIBANK N.A

KANAK BUILDING, 41 CHOWRINGHEE ROAD, KOLKATA, WEST BENGAL - 700071, INDIA

B92344449

2

90253388

06/04/2010 *

28,000,000.00

BANK OF BARODA

INTERNATIONAL BUSINESS BRANCH, 4, INDIA EXCHANGE
PLACE, KOLKATA, WEST BENGAL - 700001, INDIA

A83971051

3

90256834

05/04/2010 *

37,000,000.00

BANK OF BARODA

INTERNATIONAL BUSINESS BRANCH, 4, INDIA EXCHANGE
PLACE, KOLKATA, WEST BENGAL - 700001, INDIA

A83972133

 

* Date of charge modification

 

FIXED ASSETS:

 

v      Land and Shed

v      Building

v      Plant and Machinery

v      Last and Dies

v      Furniture and Fixture / Fax

v      Computer and Accessories

v      Generator Set

v      Tubewell

v      Electrical Installation

v      Air Conditioner

v      Water Cooler

v      Motor 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 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.61.78

UK Pound

1

Rs.101.49

Euro

1

Rs.84.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--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

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

 

48

 

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.