1. Summary Information

 

 

Country

India

Company Name

SHAKTI CHEMICALS

Principal Name 1

Mr. Nehal Kumar Hasmukh Gandhi

Status

Satisfactory

Principal Name 2

--

 

 

Registration #

--

Street Address

103, Mandvi Navjivan, 121, Kazi Sayed Street Masjid, Mumbai – 400 003, Maharashtra

Established Years

1996

SIC Code

--

Telephone#

91-22-23438264

Business Style 1

Trader

Fax #

91-22-23424488

Business Style 2

Importer

Homepage

www.shaktichemicals.com

Product Name 1

Chemicals

# of employees

10 (Approximately)

Product Name 2

Solvents

Paid up capital

Rs.102,774,000/-

Product Name 3

--

Shareholders

--

Banking

ICICI Bank Limited

Public Limited Corp.

NO

Business Period

 

IPO

NO

International Ins.

-

Public Enterprise

NO

Rating

Ba (43)

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

273,947,000

Current Liabilities

233,974,000

Inventories

100,631,000

Long-term Liabilities

51,336,000

Fixed Assets

12,161,000

Other Liabilities

0,000

Deferred Assets

0,000

Total Liabilities

285,310,000

Invest& other Assets

1,345,000

Retained Earnings

0,000

 

 

Net Worth

102,774,000

Total Assets

388,084,000

Total Liab. & Equity

388,084,000

 Total Assets

(Previous Year)

375,253,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

1,125,453,000

Net Profit

22,574,000

Sales(Previous yr)

1,018,942,000

Net Profit(Prev.yr)

16,998,000

 

 

 

 

MIRA INFORM REPORT

 

 

Report Date :

13.02.2013

 

IDENTIFICATION DETAILS

 

Name :

SHAKTI CHEMICALS

 

 

Registered Office :

103, Mandvi Navjivan, 121, Kazi Sayed Street Masjid, Mumbai – 400 003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Years of Established :

1996

 

 

Capital Investment / Paid-up Capital :

Rs.102.774 Millions

 

 

Legal Form :

Sole Proprietory Concern

 

 

Line of Business :

Trader and Importer of Chemicals and Solvents

 

 

No. of Employees :

10 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 410000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

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

 

The concern 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.

 

INFORMATION PARTED BY

 

Name :

Mr. Dharmesh

Designation :

Accounts Manager

Contact No.:

91-22-67435077

Date :

11.02.2013

 

 

LOCATIONS

 

Registered Office :

103, Mandvi Navjivan, 121, Kazi Sayed Street Masjid, Mumbai – 400 003, Maharashtra, India

Tel. No.:

91-22-23438264 / 66313003 / 66313004 / 66313300

Fax No.:

91-22-23424488

E-Mail :

shaktichemicals@hotmail.com

Website :

www.shaktichemicals.com

Area :

6000 sq ft

Location :

Owned

 

 

SOLE PROPRIETOR

 

Name :

Mr. Nehal Kumar Hasmukh Gandhi

Designation :

Proprietor

Date of Birth/Age :

39 Years

Qualification :

Graduate

 

 

KEY EXECUTIVES

 

Name :

Mr. Dharmesh

Designation :

Accounts Manager

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Chemicals and Solvents

 

 

Imports :

 

Products :

Chemicals and Solvents

Countries :

·         China

·         Taiwan

·         Europe

·         Korea

·         USA

·         Japan

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

·         ICICI Bank Limited, Churchgate Branch, Mumbai, Maharashtra, India 

·         Standard Chartered Bank , Churchgate Branch, Mumbai, Maharashtra, India 

 

 

Facilities :

CC and LC: Rs.300.000 Millions (Form ICICI Bank Limited)

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P. M. Nayak and Company

Chartered Accountants

 


 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Capital Investment :

 

Owned :

Rs.102.774 Millions (Estimated)

Borrowed :

--

Total :

Rs.102.774 Millions (Estimated)

 


 

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

102.774

80.113

80.113

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

102.774

80.113

80.113

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

51.336

39.583

39.583

TOTAL BORROWING

51.336

39.583

39.583

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

154.110

119.696

119.696

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

12.161

7.053

7.053

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.345

1.345

1.345

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

100.631

118.340

118.341

 

Sundry Debtors

222.946

210.191

210.191

 

Cash & Bank Balances

1.967

0.735

32.067

 

Other Current Assets

5.062

1.323

1.869

 

Loans,  Advances & Deposit

43.972

36.266

4.387

Total Current Assets

374.578

366.855

366.855

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

205.580

218.759

215.617

 

Other Current Liabilities

28.394

36.798

 

 

Provisions

0.000

0.000

39.940

Total Current Liabilities

233.974

255.557

255.557

Net Current Assets

140.604

111.298

111.298

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

154.110

119.696

119.696

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1125.453

1018.942

998.833

 

 

Other Income

10.194

7.571

19.068

 

 

TOTAL                                    

 1135.647

1026.513

1017.901

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of goods sold

1037.419

965.865

922.436

 

 

Custom Duty

8.719

1.754

0.000

 

 

Loading / Unloading Charge

0.570

0.621

0.000

 

 

Clearing and Forwarding Charge

13.095

13.315

0.000

 

 

Commission on purchase

0.742

0.123

0.000

 

 

Exposes on Purchase

1.350

0.765

0.000

 

 

Clearing Agency Charges

1.494

1.629

0.000

 

 

Transportation and Freight 

4.550

2.606

0.000

 

 

Exchange rate Difference

17.924

0.000

0.000

 

 

Professional Tax

0.014

0.013

0.000

 

 

Warehouse Charges

1.510

1.555

1.745

 

 

Telephone Charges

0.139

0.155

0.000

 

 

Bank Charges

1.786

1.397

0.053

 

 

Printing and Stationery

0.053

0.048

0.062

 

 

Conveyance

0.031

0.037

0.030

 

 

Miscellaneous Expenses

0.015

0.032

0.018

 

 

Rent – Office

0.620

0.492

0.507

 

 

Postage and Courier

0.020

0.017

0.015

 

 

Car Expenses

0.103

0.071

0.056

 

 

Insurance Charges

0.482

0.158

0.467

 

 

Bank Interest

4.603

2.906

4.279

 

 

Service Tax

0.120

0.091

0.000

 

 

Interest on Loan

5.649

5.154

7.537

 

 

Travelling Expenses

0.128

0.010

0.000

 

 

Professional Fees

0.332

0.173

0.200

 

 

Salary

1.196

1.079

0.925

 

 

Commission on Sale

0.334

0.414

0.000

 

 

Brokerage

4.601

4.446

3.956

 

 

Administrative and Managerial Charge

0.072

0.072

0.000

 

 

Electricity Expenses

0.040

0.052

0.000

 

 

Sales Tax - Others

0.872

0.149

0.000

 

 

Entertainment Expenses

0.066

0.089

0.000

 

 

Diwali Presentation / Laxmi Pooja Expenses 

0.040

0.019

0.000

 

 

Repairs and Maintainance

0.016

0.019

0.000

 

 

Advertisement

0.006

0.146

0.000

 

 

Testing Expenses

0.006

0.001

0.000

 

 

LC Expresses

3.371

3.288

3.249

 

 

Interest on Late Payment

0.268

0.000

0.000

 

 

Donation

0.006

0.011

0.000

 

 

Forwarding Expenses

0.003

0.007

0.000

 

 

Motor Car Loan Interest paid

0.000

0.014

0.000

 

 

Loss on Dollar Forward Booking

0.000

0.019

0.000

 

 

Discount Expenses

0.000

0.060

0.000

 

 

Storage Container Charge

0.447

0.356

0.000

 

 

Society Maintance Expenses

0.039

0.072

0.000

 

 

TOTAL                                    

1112.851

1009.300

994.339

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

22.796

17.213

0.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.222

0.215

0.000

 

 

 

 

 

 

NET PROFIT

22.574

16.998

23.562

           

Expected Sales (201-13) : Rs.1300.000 Millions

 

The above information has been parted by Mr. Dharmesh

 

Note : Sole Proprietory and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.99

1.66

2.31

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.01

1.67

2.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.84

4.55

2.36

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.21

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.78

3.68

3.19

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.60

1.44

1.44

 

 

 

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

Yes

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

No

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

No

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

No

34]

External Agency Rating, if available

No

 

 

 


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 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.53.96

UK Pound

1

Rs.84.49

Euro

1

Rs.72.23

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

BSN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--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

TOTAL

 

43

 

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.