MIRA INFORM REPORT

 

 

Report Date :

11.01.2013

 

IDENTIFICATION DETAILS

 

Name :

 BRINDCO SALES LIMITED

 

 

Registered Office :

S-53, Okhla Industrial Area, Phase-II, New Delhi110020, Delhi

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

27.04.1984

 

 

Com. Reg. No.:

55-018032

 

 

Capital Investment / Paid-up Capital :

Rs. 495.000 millions

 

 

CIN No.:

[Company Identification No.]

U52110DL1984PLC018032

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB15024C

 

 

PAN No.:

[Permanent Account No.]

AAACB3997N

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

Manufacturer and Importer of Liquor and Beer. 

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 3010000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. The latest financial are not made available with the government department.

 

As per previous year’s, the company seems to be high. Financial seems to be strong. 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 with slight 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 :

S – 53, Okhla Industrial Area, Phase – II, New Delhi – 110020, India

Tel. No.:

91-11-51616424/ 26388707/ 26383261/ 40646666

Fax No.:

91-11-26385294/ 26386618/ 40646684

E-Mail :

shahdharmesh2412@yahoo.co.in

contact@brindco.com

delhioffice@brindco.com

aabidcs@rediffmail.com

inderassociates@yahoo.co.in

amandhall@brindco.com

neeta.handa@brindcolimited.com

bpsinghbrindco@rediffmail.com

zolud@psb.co.in

psgurleensoni@yahoo.com

Website :

http://www.brindco.com

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Brinder Pal Singh

Designation :

Managing Director

Address :

E – 38, Kalindi, Maharani Bagh, New Delhi – 110065, India

Date of Birth/Age :

15.05.1945

Date of Appointment :

28.09.2006

DIN No.:

00268202

 

 

 

Name :

Mr. Smirit Dhall

Designation :

Director

Address :

E – 38, Kalindi, Maharani Bagh, New Delhi – 110065, India

Date of Birth/Age :

31.07.1950

Date of Appointment :

28.09.2006

DIN No.:

00268390

 

 

 

Name :

Mr. Amandeep Singh Dhall

Designation :

Director

Address :

E – 38, Kalindi, Maharani Bagh, New Delhi – 110065, India

Date of Birth/Age :

19.12.1972

Date of Appointment :

01.07.2004

DIN No.:

00497674

 

 

 

Name :

Ms. Simer Dhill

Designation :

Additional Director

Address :

E – 38, Kalindi, Maharani Bagh, New Delhi – 110065, India

Date of Birth/Age :

15.01.1983

Date of Appointment :

14.05.2012

DIN No.:

05279351

 

 

 

MAJOR SHAREHOLDERS

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Brinder Pal Singh

 

1511290

Simrit Dhall

 

190520

Indra Dhall

 

233200

Aman Deep Singh

 

979880

Simer Dhall

 

413600

Brindco Enterprises Private Limited

 

761200

Brindco Investment Private Limited

 

860200

 

 

110

Total

 

4950000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

Category

Percentage

Bodies corporate

32.75

Directors or relatives of Directors

67.25

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Importer of Liquor and Beer. 

 

 

Products :

Item Code No.

Product Description

Liquor Bottles

38249011

Beer Bottles

220300000

 

 

 

 

GENERAL INFORMATION

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

·         Bank of Punjab Limited , SCO, 4647, Bank Of Punjab Square, Sector 9 D, Chandigarh – 141001, Punjab, India

·         Axis Bank, 2nd Floor, Statesman  House, 148, Barakhamba Road, New Delhi – 110001, Delhi, India

·         Bank of India ,   Jhandewalan Branch

·         HDFC (Centurion Bank of Punjab), Ludhiana, Punjab, India

·         Punjab and Sind Bank , Sunet Branch, Ludhiana – 141001, Punjab, India

 

 

Facilities :

Unsecured Loan

31.03.2011

(Rs. in Millions)

31.03.2010

(Rs. in Millions)

Working capital loans banks secured

544.092

440.440

Loans taken for vehicles secured

1.204

4.948

Total

545.296

445.388

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Davinder Pal Singh and Company

Chartered Accountants

Address :

524-I, Model Town, Ludhiana – 141002, Punjab, India

Tel. No.:

91-161-2422279/ 2422284

Mobile No.:

91-9814025756

PAN No.:

AACFD9217D

 

 

 

 

CAPITAL STRUCTURE

 

As on 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.100/- each

Rs. 500.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4950000

 

Equity Shares

Rs.100/- each

Rs. 495.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

495.000

30.000

45.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

258.346

618.518

544.006

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

753.346

648.518

589.006

LOAN FUNDS

 

 

 

1] Secured Loans

545.296

445.388

310.907

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

545.296

445.388

310.907

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1298.642

1093.906

899.913

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

45.592

51.224

50.845

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

177.146

177.146

177.146

DEFERRED TAX ASSETS

3.784

3.026

2.505

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

266.499
172.862
222.415

 

Sundry Debtors

862.106
661.708
388.067

 

Cash & Bank Balances

92.226
67.870
55.651

 

Other Current Assets

1.490
0.066
1.226

 

Loans & Advances

230.027
198.304
232.255

Total Current Assets

1452.348

1100.810

899.614

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

193.724

118.774

165.430

 

Other Current Liabilities

47.811
42.589
23.465

 

Provisions

140.877
76.937
41.302

Total Current Liabilities

382.412

238.300

230.197

Net Current Assets

1069.936

862.510

669.417

 

 

 

 

MISCELLANEOUS EXPENSES

2.184

0.000

0.000

 

 

 

 

TOTAL

1298.642

1093.906

899.913

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

2978.898

2040.273

1979.591

 

 

Other Income

58.878

51.222

49.181

 

 

TOTAL                                     (A)

3037.776

2091.495

2028.772

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption materials changes inventories

2533.210

1709.994

1657.831

 

 

Employee related expenses

71.202

63.785

61.795

 

 

Administrative selling other expenses

190.180

152.359

162.843

 

 

TOTAL                                     (B)

2794.592

1926.138

1882.469

 

 

 

 

165.357

Less

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

243.184

165.357

146.303

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

55.948

44.076

37.556

 

 

 

 

 

 

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

187.236

121.281

108.747

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

12.015

12.016

11.675

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

175.221

109.265

97.072

 

 

 

 

 

Less

TAX                                                                  (H)

62.893

34.753

35.603

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

112.328

74.512

61.469

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

546.018

486.506

425.037

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

658.346

561.018

486.506

 

 

 

 

 

 

REDEMPTION OF 75000 / 15000 SHARES 10% NON CUMULATIVE REDDEMABLE PREFERENCE SHARES OF RS.100/- EACH OUT OF PROFIT

7.500

15.000

0.000

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Sales

68.595

86.171

--

 

TOTAL EARNINGS

68.595

86.171

--

 

 

 

 

 

 

CIF Value of Imports

 

 

 

 

 

Purchase

602.452

341.189

--

 

TOTAL IMPORTS

602.452

341.189

--

 

 

 

 

 

 

Earnings Per Share (Rs.)

215.89

331.17

313.18

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

3.70
3.56
3.03

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

5.77
5.35
4.90

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

11.70
9.48
10.21

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.23
0.16
0.16

 

 

 
 
 

Debt Equity Ratio

(Total Liability/Networth)

 

1.23
1.05
0.92

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

3.80
4.62
3.91

 

 

 

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

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

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U52110DL1984PLC018032

Name of the company

BRINDCO SALES LIMITED

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

S – 53, Okhla Industrial Area, Phase – II, New Delhi – 110020, India

This form is for

Creation of charge

Charge identification (ID) number of the charge to be modified

 

Type of charge

·         Book debts

·         Others

Particular of charge holder

Axis Bank Limited. 2nd Floor, Statesman House 148, Barakhamba Road New Delhi – 110001 Delhi, India

Nature of instrument creating charge

DEED OF HYPOTHECATION OF CURRENT ASSETS (STOCKS AND BOOK DEBTS)

Date of instrument Creating the charge

16.05.2012

Amount secured by the charge

Rs. 300.000 Millions

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

Rate of Interest

As per sanction letter no. AXISB/MC-1/DEL/AM/592 dated 28.03.2012 to be amended from time to time.

 

Terms of Repayment

As Per Sanction Letter No. AXISB/MC-1/DEL/AM/592 Dated 28.03.2012 To Be Amended From Time To Time.

 

Margin

As Per Sanction Letter No. AXISB/MC-1/DEL/AM/592 Dated 28.03.2012 To Be Amended From Time To Time.

 

Extent and Operation of the charge

First Pari Passu Charge

 

Others

The above is to secure the following :-

 

Cash Credit / WCDL                  = RS.300.00 Millions

FCNR                                         = (Rs.300.00 Millions)

Letter of Credit                        = (Rs.300.00 Millions)

LOU/SBLC for Buyer's Credit     = (Rs.300.00 Millions)

PCFC/PSCFC                           = (Rs. 50.00 Millions)

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

Hypothecation by way of first pari passu charges over all present and future current assets of the company stored or to be stored at the company's godowns or premises or wherever else the same may be.

 

 

Contingent liabilities not provided for in respect of

 

Bank guarantees outstanding Rs.40.547 Millions (Previous Year 22.336 Millions)

 

Fixed Assets

 

·         Land

·         Building

·         Generators

·         Office Equipments

·         Air conditioners / Coolers

·         Furniture and Fixture

·         Vehicles

 


 

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.54.63

UK Pound

1

Rs.87.50

Euro

1

Rs.71.32

 

 

INFORMATION DETAILS

 

Report Prepared by :

SPN

 


 

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

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

42

 

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.