1. Summary Information

 

 

Country

India

Company Name

BANGLORE POLYCOTTERS PRIVATE LIMITED

Principal Name 1

Mr. Sudhir Agarwal

Status

Moderate

Principal Name 2

Mrs. Mamta Agarwal

 

 

Registration #

210435

Street Address

1410, 1st Floor, Faiz Ganj, Azad Market, Delhi – 110006

Established Date

16.03.2007

SIC Code

--

Telephone#

Not  Available

Business Style 1

Manufacturer

Fax #

Not  Available

Business Style 2

Plastic Coating

Homepage

--

Product Name 1

Laminations

# of employees

Not  Available

Product Name 2

--

Paid up capital

Rs. 1,100,000 /-

Product Name 3

--

Shareholders

Bodies corporate - 89.55%

Directors or relatives of Directors - 10.45%

Banking

State Bank of Travancore

Public Limited Corp.

No

Business Period

6 Years

IPO

No

International Ins.

--

Public Enterprise

No

Rating

B (27)

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

110,243,000

Current Liabilities

90,629,000

Inventories

38,693,000

Long-term Liabilities

62,465,000

Fixed Assets

11,692,000

Other Liabilities

0,000

Deferred Assets

0,000

Total Liabilities

153,094,000

Invest& other Assets

0,000

Retained Earnings

6,434,000

 

 

Net Worth

7,534,000

Total Assets

160,628,000

Total Liab. & Equity

160,628,000

 Total Assets

(Previous Year)

48,070,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

323,25,000

Net Profit

1,869,000

Sales(Previous yr)

Not Available

Net Profit(Prev.yr)

1,184,000

 

MIRA INFORM REPORT

 

 

Report Date :

25.02.2013

 

IDENTIFICATION DETAILS

 

Name :

BANGLORE POLYCOTTERS PRIVATE LIMITED

 

 

Registered Office :

1410, 1st Floor, Faiz Ganj, Azad Market, Delhi – 110006

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

16.03.2007

 

 

Com. Reg. No.:

55-160625

 

 

Capital Investment / Paid-up Capital :

Rs. 1.100 Millions

 

 

CIN No.:

[Company Identification No.]

U17122DL2007PTC160625

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Plastic Coating and Laminations

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 30000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. The appears huge external borrowing which impact the liquidity position of the company.

 

However, trade relations are reported to be 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 – 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 :

1410, 1st Floor, Faiz Ganj, Azad Market, Delhi – 110006, India

Tel. No.:

Not Available

Mobile No.:

91-982998595 / 9829088203 (Mr. Sudhir Agarwal)

Fax No.:

Not Available

E-Mail :

dns.fab@gmail.com

 

 

Administrative Office / Factory :

B, 202, Road No 9, Vki Area, Jaipur – 302013, Rajasthan, India

Tel. No. (Factory):

91-141-4036549

Tel. No. (Office):

91-141-2331203

Fax No.:

91-141-4036549

E-Mail :

bppljaipur@rediffmail.com

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Sudhir Agarwal

Designation :

Director

Address :

6/77, Vidhyadhar Nagar, Jaipur – 302020, Rajasthan, India

Date of Birth/Age :

28.05.1977

Date of Appointment :

24.08.2011

DIN No.:

03437134

 

 

Name :

Mrs. Mamta Agarwal

Designation :

Director

Address :

6/77, Vidhyadhar Nagar, Jaipur – 302020, Rajasthan, India

Date of Birth/Age :

07.07.1977

Date of Appointment :

24.08.2011

DIN No.:

03624109

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Deen Dayal Saraf

 

5000

Shanti Lal Agrawal

 

5000

Dew Ploymers Private Limited, India

 

50000

Saraf Fintrade Private Limited, India

 

48500

Sudhir Agrawal

 

750

Mamta Agrawal

 

750

Total

 

110000

 

 

As on 29.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

89.55

Directors or relatives of Directors

10.45

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Plastic Coating and Laminations

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         State Bank of Travancore, Ashok Marg, C-Scheme, Jaipur - 302201, Rajasthan, India

·         HDFC Bank Limited

·         IDBI Banl Limited

·         Punjab National Bank

·         State Bank of India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Long Term Borrowing

 

 

Term Loan

 

 

SB of Travancore

6.903

0.000

HDFC

0.396

0.476

Short Term Borrowing

 

 

Loans Repayable on demand

SB of Travancore

29.173

0.000

Total

36.472

0.476

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Manish Borad and Company

Chartered Accountants

Address :

208, Saaogi Mansion, M. I Road, Jaipur – 302001, Rajasthan, India

Tel. No.:

91-141-2576199

Mobile No.:

91-9828061559 / 9829068558

E-Mail :

manishborad@hatmail.com

PAN.:

ABVPB3454H

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110000

Equity Shares

Rs.10/- each

Rs.1.100 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

1.100

1.100

1.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

6.434

5.077

0.152

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

7.534

6.177

1.252

LOAN FUNDS

 

 

 

1] Secured Loans

36.472

0.476

0.000

2] Unsecured Loans

25.993

11.700

8.000

TOTAL BORROWING

62.465

12.176

8.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

Others (Share Premium)

0.000

0.000

4.000

 

 

 

 

TOTAL

69.999

18.353

13.252

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

11.692

6.828

7.048

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.009

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

38.693

16.914

10.800

 

Sundry Debtors

104.403

22.543

5.185

 

Cash & Bank Balances

4.044

0.334

10.267

 

Other Current Assets

0.009

0.009

0.322

 

Loans & Advances

1.787

1.496

1.221

Total Current Assets

148.936

41.296

27.795

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

88.573

28.962

21.262

 

Other Current Liabilities

2.056

0.809

0.359

 

Provisions

0.000

0.000

0.011

Total Current Liabilities

90.629

29.771

21.632

Net Current Assets

58.307

11.525

6.163

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.032

 

 

 

 

TOTAL

69.999

18.353

13.252

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

323.253

NA

26.689

 

 

Other Income

 

 

 

 

 

TOTAL                                    

323.253

NA

26.689

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

321.384

NA

26.543

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

321.384

NA

26.543

 

 

 

 

 

 

PROFIT BEFORE TAX

1.869

1.184

0.146

 

 

 

 

 

Less

TAX                             

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

1.869

1.184

0.146

 

 

 

 

 

 

Earnings Per Share (Rs.)

16.99

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.58

NA

0.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.16

2.46

0.42

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.19

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

8.29

1.97

6.39

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.64

1.39

1.28

 

 

 

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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

FINANCIAL RESULTS

 

The Profit and Loss Account of the company shows a Net Profit amounting to Rs. 1.869 Millions [before taxes]

 

 

GENERAL REVIEW

 

The company’s performance was not satisfactory during the year. The company could not achieve its turnover as well it could not achieve its target of Net Profit. The Directors are hopeful that the company shall be able to achieve its target of Net Profit in the year to come. The future of the company seems to be bright.

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2012

As on

31.03.2011

Long Term Borrowing

 

 

Northstar Vanijay Limited

10.986

10.422

APS Petrochem Private Limited

10.307

0.000

Tortoise Real Estate

4.700

0.000

Short Term Borrowing

 

 

IDBI

0.000

1.278

Total

25.993

11.700

 

 

 

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U17122DL2007PTC160625

Name of the company

BANGLORE POLYCOTTERS PRIVATE LIMITED

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

1410, 1st Floor, Faiz Ganj, Azad Market, Delhi – 110006, India

dns.fab@gmail.com 

This form is for

Creation of charge

Type of charge

·         Immovable property

·         Movable property (not being pledge)

Particular of charge holder

State Bank of Travancore, Ashok Marg, C-Scheme, Jaipur - 302201, Rajasthan, India

jaipur@sbt.co.in

Nature of instrument creating charge

Term Loan agreement of high value advances,

Deed of Hypothecation of Term Loan

Deed of Guarantee for Term Loan

Sanction Letter

Date of instrument Creating the charge

06.07.2012

Amount secured by the charge

Rs.4.200 Millions

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

Rate of Interest

4.00% above SBT Base Rate effective rate is 14.50% p. a. on monthly rests.

 

Terms of Repayment

Repay in 60 equal monthly installments of Rs. 70000/- each, the first installment be paid on the date of January, 2013 (after 6 months moratorium period) and subsequent on or before the same day of each month thereafter and interest accrued shall be paid on the respective due dates.

 

Margin

34%

 

Extent and Operation of the charge

Term Loan facility of Rs. 4.200 Millions.

 

Others

Project details: for purchase of machinery at cost Rs. 6.183 Millions with tenor of 5 years 6 months including moratorium period of 6 months.

Short particulars of the property or asset(s) charged (including complete address and location of the property)

Charge on fixed assets of the company present and future, which includes assets purchased or created out of bank finance. Hypothecation of all the borrower's movables (save and except book debts and current assets) including movable machinery, machinery, spares, tools and accessories present and future. Collateral Security: Residential Building at 3/285, Sector -3, Vidyadhar Nagar, Jaipur in the name of Mrs. Kiran Agarwal.

 

 

FIXED ASSETS

 

·         Plant and Machinery

·         Equipments

·         Vehicles

·         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 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.54.43

UK Pound

1

Rs.83.20

Euro

1

Rs.71.91

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

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

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

27

 

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.