MIRA INFORM REPORT

 

 

Report Date :

16.07.2013

 

IDENTIFICATION DETAILS

 

Name :

ESTEEM INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

Plot Nos.76/77, Pissurlem Industrial Estate, Pissurlem, Sattari, Goa – 403 530

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

26.12.2001

 

 

Com. Reg. No.:

24-003056

 

 

Capital Investment / Paid-up Capital :

Rs.25.000 Millions

 

 

CIN No.:

[Company Identification No.]

U24231GA2001PTC003056

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRE01476G

 

 

PAN No.:

[Permanent Account No.]

AAACE9474F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Chemicals used in Textile Industry, Leather Industry, etc.

 

 

No. of Employees :

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 886000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The management of the company has failed to file its financials with the government department since 2011.

 

As per the financials of 2011, the company was found normal for business dealings.

 

Mr. Uttam, Accounts manager has provided all information but the financials are not verified.

 

However, trade relations are fair. Business is active. Payment terms are unknown.

 

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.

 

 

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. Uttam

Designation :

Accounts Manager

Contact No.:

91-9822125358

Date :

16.07.2013

 

 

LOCATIONS

 

Registered Office/ Factory 1 :

Plot Nos.76/77, Pissurlem Industrial Estate, Pissurlem, Sattari, Goa – 403530, India

Tel. No.:

91-832-6613228/ 2352001/ 2352002/ 2352003/ 2352004/ 6616607

Mobile No.:

91-9822125358 (Mr. Uttam)

Fax No.:

91-832-2362257

E-Mail :

venus@venus-goa.com

Website :

http://www.venus-goa.com

Area :

7500 Sq. ft

Location :

Owned

 

 

Factory 2 :

Bicholim Industrial Estate, Bicholim, Goa, India

Tel. No.:

91-832-6613228

Area :

7500 Sq. ft 

Location :

Owned

 

 

Factory 3 :

Vikramgod, Thane, Maharashtra, India

 

 

Branch Office :

1207, Navjivan-3, Lamington Road, Mumbai - 400 008, Maharashtra, India 

Tel. No.:

91-22 - 23002030

Fax No.:

91-22 - 23002031

Area :

150 sq. ft.

Location :

Rented

 

 

DIRECTORS

 

As on : 29.09.2012

 

 

 

Name :

Mr. Amol Ashok Walke

Designation :

Director

Address :

D-29, Shushila Housing Board Colony, Mapusa, Bardez, Goa – 403507, India 

Date of Birth/Age :

31.10.1983

Qualification :

PHD in Chemical

Date of Appointment :

21.01.2002

DIN No.:

00664315

 

 

Name :

Mr. Keki Pheroz Gandhi 

Designation :

Director

Address :

Hari Niwas, 19 Mathew Road, Mumbai – 400 004, Maharashtra, India

Date of Birth/Age :

01.02.1937

Qualification :

Graduate

Date of Appointment :

21.01.2002

DIN No.:

00664567

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on : 29.09.2012

 

Names of Shareholders

No. of Shares

 

Keki Pheroz Gandhi 

125000

Anjali A. Walke

112500

Amol A. Walke

12500

Total

250000

 

 

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, Exporter and Importer of Chemicals used in Textile Industry, Leather Industry, etc.

 

 

Exports :

 

Products :

Intermediate Chemicals

Countries :

·         Singapore

·         UK

·         America

·         New Zealand

·         Australia

·         China

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Singapore

·         Japan

·         Malaysia

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS (AS ON 31.03.2009)

 

Particulars

Unit

 

Actual Production

Acetonitrile

Kgs.

103200.00

Ethoxylated Alcohol 2

Kgs.

622840.00

Infinity PK 2731

Kgs.

547000.00

Esteem – 30 – AIE

Kgs.

197532.00

Esteem – MFA

Kgs.

175000.00

Product – AFO  - 1002

Kgs.

157200.00

Tri Ethanol Amine 99%

Kgs.

122590.00

Product – ESA – 131290

Kgs.

134400.00

Product – A – 12

Kgs.

128700.00

Esteem – 48 – AF – SPI

Kgs.

112300.00

Esteem – EFNI

Kgs.

127509.00

Esteem – 48 - AF

Kgs.

101717.00

Tri Deycl Alcohol

Kgs.

88818.46

Esteem – 30 – ADE

Kgs.

95542.00

Product – 400

Kgs.

115740.00

Esteem – 12 – AT

Kgs.

96975.00

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

350 (Approximately)

 

 

Bankers :

Royal Bank of Scotland, Fort Branch, Mumbai, Maharashtra, India

ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda – 390015, Gujarat, India

 

 

 

Facilities :

(Rs. In Millions)

SECURED LOANS

31.03.2011

31.03.2010

 

Term Loan from ICICI Bank

(Secured against fixed assets and hypothecation of stock and book debts of the company)

ICICI Loan – WCDL

(Secured against fixed assets and hypothecation of stock and book debts of the company)

306.149

224.801

 

Cash Credit with ICICI Bank Limited

(Secured against fixed assets and hypothecation of stock and book debts of the company)

 

 

Total

 

306.149

224.801

 

 

 

Auditors :

 

Name :

B Y and Associates

Chartered Accountants

Address :

Mumbai, Maharashtra, India 

 

 

Financial Institution :

Pyramid Finance Private Limited, Salgaocar House,  F Luis Gomes Road, Vasco Da Gama, Goa – 403802, India

 

 

Associates/Subsidiaries :

·         Venus Ethoxyethers Private Limited

Address : Bicholim (North Goa)

 

·         VIC Industries Pissurlem Industrial Estate 

·         Grand Organics Private Limited, Bicholim

 

 

CAPITAL STRUCTURE

 

As on : 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

300000

Equity Shares

Rs.100/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

250000

Equity Shares

Rs.100/- each

Rs.25.000 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

25.000

25.000

25.000

2] Share Application Money

12.500

0.000

0.000

3] Reserves & Surplus

184.178

146.299

129.158

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

221.678

171.299

154.158

LOAN FUNDS

 

 

 

1] Secured Loans

306.149

224.801

197.507

2] Unsecured Loans

68.972

27.930

32.325

TOTAL BORROWING

375.121

252.731

229.832

DEFERRED TAX LIABILITIES

2.494

0.000

0.000

 

 

 

 

TOTAL

599.293

424.030

383.990

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

205.039

89.809

57.879

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.025

0.025

0.000

DEFERREX TAX ASSETS

0.000

1.124

8.383

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

109.298

56.112

66.117

 

Sundry Debtors

338.096

243.540

228.931

 

Cash & Bank Balances

48.706

50.491

32.712

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

181.598

111.475

116.793

Total Current Assets

677.698

461.618

444.553

Less : CURRENT LIABILITIES & PROVISIONS

 

 

Sundry Creditors

240.567

97.145

100.355

 

Other Liabilities

 

 

1.068

 

Provisions

42.902

31.401

25.402

Total Current Liabilities

283.469

128.546

126.825

Net Current Assets

394.229

333.072

317.728

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

599.293

424.030

383.990

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

1292.507

878.068

966.981

 

 

Other Income

7.263

5.595

16.560

 

 

TOTAL                                     (A)

1299.770

883.663

983.541

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

1050.867

701.755

820.522

 

 

Employees Remuneration

24.031

21.358

20.414

 

 

Operating and Establishment Expenses

98.902

70.286

70.466

 

 

Selling and Administrative Expenses

10.101

8.473

3.776

 

 

TOTAL                                     (B)

1183.901

801.872

915.178

 

 

 

 

 

Less

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

115.869

81.791

68.363

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

48.937

42.274

38.414

 

 

 

 

 

 

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

66.932

39.517

29.949

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

13.935

9.118

6.549

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

52.997

30.399

23.400

 

 

 

 

 

Less

TAX                                                                  (H)

15.119

13.258

6.915

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

37.878

17.141

16.485

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

146.299

129.158

112.673

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

184.177

146.299

129.158

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

NA

478.539

 

TOTAL EARNINGS

NA

NA

478.539

 

 

 

 

 

 

Earnings Per Share (Rs.)

151.51

68.57

65.94

 

 

Particulars

 

 

31.03.2013

31.03.2012

Sales Turnover (Approximately)

 

2576.400

2003.000

 

 

The above information has been parted by Mr. Uttam (Accounts Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

2.91

1.93

1.67

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.10

3.46

2.42

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.00

5.51

4.66

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.17

0.15

 

 

 

 

 

Debt Equity Ratio

(Total debt/Networth)

 

1.69

1.48

1.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.39

3.59

3.51

 

 

 

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 Two years

Yes

12]

Profitability for last two 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

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

Yes

29]

Last accounts filed at ROC

No

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 LOANS :

(Rs. In Millions)

 

31.03.2011

31.03.2010

 

From Directors

68.972

27.930

From Banks/ Financial Institutions

 

 

Total

 

68.972

27.930

 

 

CURRENT LIABILITIES :

 

Particulars

As on 31.03.2011

 

As on 31.03.2010

 

As on 31.03.2009

  Current Maturities of Long term debt

 

 

 

Total

 

 

 

 

 

BANKERS CHARGES REPORT AS PER REGISTRY :

 

Corporate identity number of the company

U24231GA2001PTC003056

Name of the company

ESTEEM INDUSTRIES PRIVATE LIMITED

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

Plot Nos.76/ 77, Pissurlem Industrial Estate, Pissurlem, Sattari, Goa – 403 530, India

Email : VENUS@VENUS-GOA.COM

This form is for

Modification of charge

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

80008801

 Type of charge

 

Book Debts

Immovable Property

Other (Current Asset)

Particular of charge holder

ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda – 390015, Gujarat, India

Email : charul.jain@icicibank.com

CIN : L65190GJ1994PLC021012

Nature of instrument creating charge

Supplemental Deed of Hypothecation dated February 18, 2013 executed by borrower in favor of ICICI Bank Ltd for enhancement in working capital facilities for Rs 50 million.

Date of instrument Creating the charge

18.02.2013

  • Amount secured by the charge

Rs. 305.000 Millions

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

Rate of Interest

As per sanction terms

 

Terms of Repayment

As per sanction terms

 

Margin

As per sanction terms

 

Extent and Operation of the charge

First pari- passu charge by way of hypothecation of the Companys entire stocks of raw materials, semi-finished and finished goods, consumable stores and spares and such other movables including book-debts, bills whether documentary or clean, outstanding monies, receivables, both present and future, in a form and manner satisfactory to the Bank.

 

First pari-passu charge on movable fixed assets of the company excluding vehicles,both present and future,in a form and manner satisfactory to the bank

 

Others :

As per sanction terms

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

  1. First pari- passu charge by way of hypothecation of the Companys entire stocks of raw materials, semi-finished and finished goods, consumable stores and spares and such other movables including
  2. book-debts, bills whether documentary or clean, outstanding monies, receivables, both present and future, in a form and manner satisfactory to the Bank
  3. First pari-passu charge on all movable fixed assets of the company excluding vehicles, both present and future, in a form and manner satisfactory to the Bank
  4. except on moveable fixed assets situated at Plot No1 &3, Gut No 189/1, 189/2, 191/2, 191/6, Village Alonde, Taluka Vikramgad, Dist Thane - 401 605, Maharashtra, India

Date of instrument modifying the charge

19.03.2011

Particulars of the present modification

Modification in charge is being registered over company current assets, receivables and moveable fixed assets both present and future for the enhancement of working capital limits for Rs 50.000 million. The existing charge remains the same and the present modification is for enhancement in working capital limits for Rs 50.000 million. The total charge is Rs 305.000 million.

 

 

FIXED ASSETS

 

  • Land
  • Factory Buildings
  • Plant and Machinery
  • Borewell
  • Computers
  • D G Set
  • Drum Drier
  • Effluent Treatment Plant
  • Electrification
  • Furniture and Fixtures
  • Laboratory Equipments
  • Nitrogen Gas generator
  • Office Equipments
  • Safety Equipments
  • Stacker and Truck
  • Storage Tanks and Accessories
  • Weighing Scale
  • Tools

 


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. 60.05

UK Pound

1

Rs. 90.71

Euro

1

Rs. 78.47

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NIS

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.