MIRA INFORM REPORT

 

 

Report Date :

18.01.2013

 

IDENTIFICATION DETAILS

 

Name :

VENUS FURNITURE PRIVATE LIMITED

 

 

Registered Office :

Plot No.8, Kalawa Block, TTC Industry Area, Digha Tallow, Digha Village, Belapur Road, Thane, Navi Mumbai- 400708, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

30.04.2004

 

 

Com. Reg. No.:

11-146036

 

 

Capital Investment / Paid-up Capital :

Rs.6.361 millions

 

 

CIN No.:

[Company Identification No.]

U36100MH2004PTC146036

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV12111B

 

 

PAN No.:

[Permanent Account No.]

AABCV9128J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Office Furniture

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 26000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. The company has been successful in wiping – off its accumulated losses of the previous year.

 

However, the company is still improving. Trade relations are reported as fair. Business is active. Payments are reputed to be slow.

 

The company can be considered for business dealing 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 :

Plot No.8, Kalawa Block, TTC Industry Area, Digha Tallow, Digha Village, Belapur Road, Thane, Navi Mumbai - 400708, Maharashtra, India

Tel. No.:

91-22-25173558/27694062

Fax No.:

Not Available

E-Mail :

venusfurniture@drdcs.net

pritijsheth@gmail.com

 

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Chandresh Prajivandas Thakkar

Designation :

Director

Address :

A-802, Somnath Enclave, B/4, Sargat Shopping Centre, Parle Point,Surat-395007, Gujarat, India

Date of Birth/Age :

01.06.1960

Date of Appointment :

30.04.2004

DIN No.:

00382025

 

 

Name :

Mr. Hitesh Kantilal Dalwadi

Designation :

Director

Address :

9 – C, Trimurti Apartment, City Light Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

12.04.1962

Date of Appointment :

30.04.2004

DIN No.:

00382049

 

 

Name :

Mrs. Parul Sunil Dalwadi

Designation :

Director

Address :

401, Verona Cliff Avenue, Hiranandani Garden, Powai, Mumbai – 400076, Maharashtra, India

Date of Birth/Age :

08.06.1968

Date of Appointment :

30.04.2004

DIN No.:

 

 

 

MAJOR SHAREHOLDERS

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Mr. Hitesh Kantilal Dalwadi

 

212000

Mr. Chandresh Prajivandas Thakkar

 

212000

Mrs. Parul Sunil Dalwadi

 

212000

Decor Home (india) Private Limited

 

50

Madhvi Hitesh Thakkar

 

20

Maccorro Engineering India Private Limited

 

10

Virani M K

 

10

Majithia Nayanaben V.

 

10

Shah Bharat Kumar Deepchand

 

10

Gupta Vivek D.

 

10

Total

 

636120

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Office Furniture

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

The Cosmos Co-Operative Bank Limited, Bandra Branch, Lubina Apartment, Turner Road, Bandra (west), Mumbai-400050, Maharashtra

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Term Loan From bank

2.040

9.416

Working capital loan from Banks

24.614

24.865

Total

26.654

34.281

 

 

 

Banking Relations :

----

 

 

Auditors :

 

Name :

S. K. Kabra and Company

Chartered Accountants

Tel No.:

91-261-2320131 / 3109695

Email:

cakabra@gmail.com

Address :

1006 Rathi Palace, Kamela Darwaja, Surat – 395002, Gujarat, India

PAN No.:

AAJFS6674D

 

 

Enterprise Controlled by Key Management Personnel:

Décor Home Visit India Private Limited

 

 

CAPITAL STRUCTURE

 

As on 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs. 7.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

636120

Equity Shares

Rs.10/- each

Rs. 6.361 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

6.361

6.361

6.361

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.324

0.000

0.000

4] (Accumulated Losses)

0.000

(3.203)

(0.088)

NETWORTH

6.685

3.158

6.273

LOAN FUNDS

 

 

 

1] Secured Loans

26.654

34.281

43.522

2] Unsecured Loans

86.959

74.899

50.618

TOTAL BORROWING

113.613

109.180

94.140

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

120.298

112.338

100.413

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

66.632

65.174

61.230

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.000

0.098

0.098

DEFERRED TAX ASSETS

2.225

3.131

1.897

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

31.295

31.059

22.530

 

Sundry Debtors

42.119

46.373

13.028

 

Cash & Bank Balances

1.345

1.419

3.821

 

Other Current Assets

6.885

4.481

0.695

 

Loans & Advances

7.284

4.887

6.850

Total Current Assets

88.928

88.219

46.924

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

12.617

16.719

8.899

 

Other Current Liabilities

25.870

27.565

0.865

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

38.487

44.284

9.764

Net Current Assets

50.441

43.935

37.160

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.028

 

 

 

 

TOTAL

120.298

112.338

100.413

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

158.005

126.294

63.002

 

 

Other Income

17.412

9.491

8.831

 

 

TOTAL                                     (A)

175.417

135.785

71.833

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material Cons / Purchases

170.982

89.962

36.245

 

 

Manufacturing Expenses

 

12.736

5.630

 

 

Administrative & Gen Expenses

 

11.788

7.291

 

 

Employees Documents

 

8.344

7.480

 

 

Preliminary Expense

 

0.015

0.015

 

 

Increase/(Decrease) in stocks

 

(5.333)

5.709

 

 

TOTAL                                     (B)

170.982

Including Finance and Depreciation)

117.512

62.370

 

 

 

 

 

Less

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

 

18.273

9.463

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

15.087

9.404

 

 

 

 

 

 

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

 

3.186

0.059

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

7.305

6.685

 

 

 

 

 

 

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

4.435

(4.119)

(6.626)

 

 

 

 

 

Less

TAX                                                                  (H)

0.908

(1.004)

(2.597)

 

 

 

 

 

 

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

3.527

(3.115)

(4.029)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(3.203)

(0.088)

3.941

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

N.A

(3.203)

(0.088)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

0.360

0.000

0.000

 

TOTAL EARNINGS

0.360

0.000

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

35.417

34.074

0.000

 

TOTAL IMPORTS

35.417

34.074

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.54

4.89

6.33

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.01

(2.29)

(5.61)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.81

(3.26)

(10.52)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.85

(2.68)

(6.13)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.66

(1.30)

(1.06)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

22.75

48.60

16.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.31

1.99

4.81

 

 

 

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 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

Yes

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

U36100MH2004PTC146036

Name of the company

VENUS FURNITURE PRIVATE LIMITED

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

Plot No. 8, Kalwa block, TTC Industrial Area Opp. Digha talaw, vill.:digha, Thane, Belapur Road Navi Mumbai – 400708, Maharashtra, India

 

This form is for

Modification of charge

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

10113999

Type of charge

Immovable Property

Particular of charge holder

The Cosmos Co-Op Bank Limited, Bandra Branch, ,Lubina Apartment, Turner Road, Bandra West Mumbai400050, Maharashtra, India

Nature of instrument creating charge

Composite Deed of Mortgage and hypothecation for creation of further charge on Mortgaged properties

Date of instrument Creating the charge

08.10.2012

Amount secured by the charge

Rs. 268.200 Millions

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

Rate of Interest

Cash credit:14%p.a. cheque purchase: 18% p.a.or at such rate as maybe determined by the bank from time to time

 

Terms of Repayment

Cash credit:On demand (review within 12 months)

Letter of Credit: On demand (review within 12 months)

Bank Guarantee: As per terms of Bank Guarantee

Cheque purchase:On demand (review within 12 months)

Letter of credit: One time : One time Basis

 

Margin

Cash credit: 25% in bank's favour

Letter of Credit: 15% in bank's favour

Bank Guarantee: 25% in bank's favour

Letter of credit: One time: 15% in banks favour

 

Extent and Operation of the charge

CC: Rs 25.000Millions, L/C:  Rs 22.500 Millions, Bank Guarantee: Rs 10.000Millions, Term Loan 1: Rs.75,00,000 Millions, Term Loan 2:  Rs  1,00,00,000 Millions, Term Loan 3:  Rs 16.900 Millions, Term Loan 4: Rs.7.500 Millions, and Lease Rental Discounting: Rs 6.300

Decor Home (I) Private LImited:CC: Rs 85.000,L/c: Rs 5.000,Bank Guarantee:Rs 65.000 Millions, Cheque Purchase : Rs 1.500 Millions, Letter of credit: One time: Rs 15.000 Millions

 

Others

Due to size constraint page no 1- 15 of the agmt is filed with this form, kindly allow us to file  balance agreement  vide form no 67

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

·         Mortgage of all that piece and parcel of land being plot no 8A-1/2B  situate in TTC Industrial Area within the village limits of Dighe within registration and district of Thane solely belonging

·         To the company and more particularly described in schedule I together with freehold portion of land together with construction made or being made thereon

·         Mortgage of all that piece and parcel of land being plot no 8A-1/2B MIDC situate in TTC Industrial Area within the village limits of Dighe within registration and district of Thane solely belonging

·         To the company and more particularly described in schedule I attached herewith together with leasehold portion of land together with construction made or being made thereon

Date of instrument modifying the charge

19.01.2012

Particulars of the present modification

Cash credit limit enhanced from Rs 70.000 Millions to Rs 85.000 Millions (additional Rs 15.000 Millions),Bank guarantee enhanced from Rs 35.000 Millions to Rs 65.000 Millions( additional Rs 30.000 Millions), One time Bank guarantee of Rs 10.000 Millions and Rs 7.500 Millions is cancelled. Overall limit secured is Rs 268.200 MIllions

 

 

Unsecured Loan

 

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Loans and advances from related parties

47.805

71.461

Loans and advances from other parties

39.154

3.438

Total

86.959

74.899

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Furniture
  • Plant & Machinery
  • Equipments
  • Vehicles
  • Computers,

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.54.83

UK Pound

1

Rs.87.99

Euro

1

Rs.72.83

 

 

INFORMATION DETAILS

 

Report Prepared by :

SPN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

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

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

28

 

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.