MIRA INFORM REPORT

 

 

Report Date :

06.07.2013

 

IDENTIFICATION DETAILS

 

Name :

KIRAN SALES PRIVATE LIMITED

 

 

Registered Office :

J-12/42, Rajouri Garden, New Delhi-110027

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

31.12.1998

 

 

Com. Reg. No.:

55-097738

 

 

Capital Investment / Paid-up Capital :

Rs. 6.596 Millions

 

 

CIN No.:

[Company Identification No.]

U51420DL1998PTC097738

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Plastic Components

 

 

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 62000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

External borrowings appear to be huge and are increasing over years. Profit margin seems to be low.

 

However, trade relations are fair. Business is active payment terms are reported as 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 – 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

 

 

 

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 :

J-12/42, Rajouri Garden, New Delhi-110027, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

helenbajaj@gmail.com

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Dhanesh Kalra

Designation :

Director

Address :

J-12/42, Rajouri Garden, New Delhi-110027, India

Date of Birth/Age :

06.01.1962

Date of Appointment :

31.12.1998

DIN No.:

00396908

 

 

Name :

Mr. Surinder Kalra

Designation :

Director

Address :

J-12/42, Rajouri Garden, New Delhi-110027, India

Date of Birth/Age :

29.04.1939

Date of Appointment :

31.12.1998

DIN No.:

00396988

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Dhanesh Kalra

658000

Surinder Kalra

1600

TOTAL

659600

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Plastic Components

 

 

PRODUCTION STATUS (AS ON : 31.03.2012)

 

Particulars

Unit

Actual Production

 

 

 

Plastic and Steel Components

Pcs

11518395

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

  • Small Industries Development Bank of India, NH-5-R/2, Neelam Badshah Khan Road, NIT, Faridabad-121001, Haryana, India 
  • Canara Bank

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Term Loans

 

 

From Canara Bank (Against hypothecation of specific machineries and EM of land and building at 102, sector 31, Fbd)

(Repayable within one year Rs. 2.894 Millions), Previous year Rs. 3.047 Millions

8.603

11.497

From SIDBI (Against hypothecation of specific machineries) (Repayable within one year Rs. 4.438 Millions, Previous year Rs.2.323 Millions)

18.782

10.720

From Electronica Finance Limited (Against hypothecation of Specific machineries) (Repayable within one year Rs. 2.955 Millions, Previous year Rs. 2.719 Millions)

5.443

7.608

Short Term Borrowings

 

 

Working Capital Facilities

 

 

From Scheduled Banks

(Against hypothecation of stocks and book debts, EM of land and building at Plot No.102, Sector 31, Fbd and personal guarantee of directors)

21.091

19.986

 

 

 

TOTAL

53.919

49.811

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Bajaj and Associates

Chartered Accountant

Address :

559, Sector-16A, Faridabad-121003, Haryana, India

Tel. No.:

91-129-4044369 / 4048898

E-Mail :

caneeraibaiai@gmail.com

PAN No.:

AAHFB9171G

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

659600

Equity Shares

Rs.10/- each

Rs. 6.596 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

6.596

5.696

(b) Reserves & Surplus

 

8.966

6.704

(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)

 

15.562

12.400

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

63.847

53.362

(b) Deferred tax liabilities (Net)

 

2.084

1.999

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

65.931

55.361

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

21.091

19.986

(b) Trade payables

 

31.155

28.680

(c) Other current liabilities

 

12.114

9.144

(d) Short-term provisions

 

0.146

0.107

Total Current Liabilities (4)

 

64.506

57.917

 

 

 

 

TOTAL

 

145.999

125.678

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

73.030

59.113

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

15.544

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

8.815

9.818

(e) Other Non-current assets

 

0.055

0.075

Total Non-Current Assets

 

81.900

84.550

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

31.381

16.421

(c) Trade receivables

 

32.044

23.582

(d) Cash and cash equivalents

 

0.674

1.125

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

64.099

41.128

 

 

 

 

TOTAL

 

145.999

125.678

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

4.996

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

4.804

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

9.800

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

47.465

2] Unsecured Loans

 

 

9.073

TOTAL BORROWING

 

 

56.538

DEFERRED TAX LIABILITIES

 

 

1.820

 

 

 

 

TOTAL

 

 

68.158

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

28.121

Capital work-in-progress

 

 

20.529

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

10.206

 

Sundry Debtors

 

 

20.981

 

Cash & Bank Balances

 

 

0.950

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

11.584

Total Current Assets

 

 

43.721

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

 

 

Other Current Liabilities

 

 

22.417

 

Provisions

 

 

1.834

Total Current Liabilities

 

 

24.251

Net Current Assets

 

 

19.470

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.038

 

 

 

 

TOTAL

 

 

68.158

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

98.981

92.360

78.336

 

 

Other Income

0.354

0.731

0.062

 

 

TOTAL                                     (A)

99.335

93.091

78.398

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Goods Sold

90.842

65.040

59.589

 

 

Personal Expenses 

 

7.444

3.851

 

 

Administrative Expenses

 

5.297

4.262

 

 

TOTAL                                     (B)

90.842

77.781

67.702

 

 

 

 

 

Less

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

[Including

Financial 

15.310

10.696

 

 

Expenses]

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

7.465

3.855

 

 

 

 

 

 

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

8.493

7.845

6.841

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

7.776

7.266

3.809

 

 

 

 

 

 

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

0.717

0.579

3.032

 

 

 

 

 

Less

TAX                                                                  (H)

0.255

0.286

1.038

 

 

 

 

 

 

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

0.462

0.293

1.994

 

 

 

 

 

 

Excess Provision of Income Tax of Earlier Years

NA

0.207

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

0.500

1.994

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.78

0.54

4.44

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.47

0.31

2.54

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.72

0.63

3.87

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.49

0.53

4.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.05

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.46

5.92

5.77

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.99

0.71

1.80

 

 

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

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

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

From Directors

7.950

5.729

From Friends and Relative of Directors

15.458

14.636

From Others

7.611

3.172

 

 

 

TOTAL

31.019

23.537

 

CORPORATE INFORMATION

 

Subject was incorporated in India on December 31, 1998 to carry on the business of Manufacturing of Plastic Components. The company has started its commercial operations in the month of December, 1998.

 

FORM 8

 

Corporate identity number of the company

U51420DL1998PTC097738

Name of the company

KIRAN SALES PRIVATE LIMITED

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

J-12/42, Rajouri Garden, New Delhi-110027, India

This form is for

Creation of charge

Type of charge

  • Immovable property
  • Movable property (not being pledge)
  • Others

Particular of charge holder

Small Industries Development Bank of India, NH-5-R/2, Neelam Badshah Khan Road, NIT, Faridabad-121001, Haryana, India 

Nature of instrument creating charge

Deed of hypothecation dated 06.01.2012. Declaration and undertaking dated 06.01.2012.

Date of instrument Creating the charge

06.01.2012

Amount secured by the charge

Rs. 21.300 Millions

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

Rate of interest

On TL of Rs.8.800 Millions @PLR being 12.75% p.a. presently. On WCTL of Rs.12.500 Millions @1% above PLR being 13.75% p.a. presently. The interest shall rise or fall therewith with monthly rests.

 

Terms of repayment

The TL of Rs.8.800 Millions to be repaid in 60 mthly installments of Rs.0.110 Million each for 1st five installments and Rs.0.150 Million for the rest 55 installments. WCTL of Rs.12.500 Millions to be repaid in 60 mthly installments. 1st 12 installments of Rs.0.100 Million each, next 12 installments of Rs.0.150 Million each, next two installments of Rs. 0.200 Million each, next 22 installments of Rs.0.250 Million each and last 12 installments of Rs.0.300 Million each. The repayments to begin after 6 months from the date of first disbursement.

 

Margin

The company shall raise promoters contribution of Rs.7.500 Millions by way of share capital/ share premium of Rs.4.500 Millions and interest free unsecured loans of Rs.3.000 Millions. (26.04% of the project cost)

 

Extent and operation of the charge

100% to secure due repayment of total loan of Rs.21.300 Millions together with all charges payable as per terms of loan agreement.

Short particulars of the property charged (Including location of the property)

(i)             First charge by way of hypothecation of all the borrowers movables/ items of plant, machinery and other equipments acquired/ to be acquired under the project/ scheme approved by SIDBI and kept/ to be kept at its units at Plot No.33-B, HSIDC Industrial Estate, Sector 31, Faridabad,  Plot No.102, Sector 31, Faridabad and Mauja Kanwara Tehsil Faridabad Khewat No. 1/1 Min., Khatoni No.1 Mukhtil No. 21 Kila No. 25/1/2(2-19), 25/2/2 (2-14).

(ii)            Extension of 1st charge by way of equitable mortgage of land and building admeasuring 183.33 sq. yards situated at Plot No.33-B, HSIDC Industrial Estate, Sector 31, Faridabad.

(iii)           Extension of charge by way of hypothecation of all the movables/ items of plant, machinery and other equipment already hypothecated to SIDBI against previous loans.

(iv)          Extension of lien of FDR of Rs.1.000 Million in the name of SIDBI a/c Kiran Sales (P) Limited with Canara Bank.

 

FIXED ASSETS

 

  • Land
  • Factory Building
  • Plant and Machinery
  • Computers
  • Furniture and Fittings
  • 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. 60.33

UK Pound

1

Rs. 90.78

Euro

1

Rs. 77.80

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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.