MIRA INFORM REPORT

 

 

Report Date :

25.07.2013

 

IDENTIFICATION DETAILS

 

Name :

EVER SHINE APPLIANCES PRIVATE LIMITED

 

 

Registered Office :

Plot No. 41, GIDC, Ichhapore, Opposite ONGC, Sachin Hajira Road, Bhatpore, Surat-394510, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

07.07.2004

 

 

Com. Reg. No.:

04-044421

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27108GJ2004PTC044421

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Kitchen Accessories and Architecture Hardware.

 

 

No. of Employees :

More than 100 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 93000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appears significant increase in the sales turnover as well as the net profitability during 2012. External borrowings appear to be huge and increasing over previous year.

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. Bejubhai

Designation :

Finance Manager

Contact No.:

91-261-2914156

Date :

24.07.2013

 

 

LOCATIONS

 

Registered Office / Factory / Warehouse :

Plot No. 41, GIDC, Ichhapore, Opposite ONGC, Sachin Hajira Road, Bhatpore, Surat-394510, Gujarat, India

Tel. No.:

91-261-2914156/234

Fax No.:

91-261-2840008

E-Mail :

accounts@oliveworld.co.in

evershinecrystal@hotmail.com

Location :

Owned

 

 

Branch Office :

Located at Vasai, Thane, Maharashtra, India

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Amitkumar Arvind Nimbark

Designation :

Director

Address :

37, Sarjan Society, Panle Point, Surat-395007, Gujarat, India

Date of Birth/Age :

12.08.1965

Date of Appointment :

07.07.2004

Din No.:

00045628

 

 

Name :

Mr. Bankim Vorji Patel

Designation :

Director

Address :

804, Mahim Heights-2, Chandan Chawk, Piplod Road, Rndh Piplod, Surat-395007, Gujarat, India 

Date of Birth/Age :

07.08.1969

Date of Appointment :

07.07.2004

Din No.:

00045638

 

 

Name :

Mrs. Nina Bankim Patel

Designation :

Director

Address :

804, Mahim Heights-2, Chandan Chawk, Piplod Road, Rndh Piplod, Surat-395007, Gujarat, India 

Date of Birth/Age :

21.06.1975

Date of Appointment :

01.05.2009

Din No.:

02663987

 

 

Name :

Mr. Samir Natwar Patel

Designation :

Director

Address :

C-803, Silver Crest, L P Savani Road, Near Green Arcade, Pal, Surat-394510, Gujarat, India

Date of Birth/Age :

17.09.1965

Date of Appointment :

01.10.2010

Din No.:

00045636

 

 

Name :

Mr. Raghu Girdhar Padmini

Designation :

A-304, Abhishek Apartment, Vaishali Cinema, Umiyadham Road, Varacha, Surat-395006, Gujarat, India

Address :

04.06.1961

Date of Birth/Age :

01.10.2010

Date of Appointment :

03443053

Din No.:

03443053

 

 

Name :

Mr. Sanjaykumar Kantilal Manwar

Designation :

Director

Address :

D-402, Rajhans View Building, Opposite Annapurna Temple, Adajan Hazira Road, Surat-394510, Gujarat, India

Date of Birth/Age :

14.04.1977

Date of Appointment :

01.10.2010

Din No.:

03430529

 

 

Name :

Mr. Ashwinkumar Natwar Kholia

Designation :

Director

Address :

My Nest 6 and 7, Maruti Nandan Society, Anand Mahal Road, Opposite Prime Arcade, Behind ICICI Bank, Adajan, Surat-395009, Gujarat, India

Date of Birth/Age :

13.04.1964

Date of Appointment :

13.04.2012

Din No.:

00045645

 

 

KEY EXECUTIVES

 

Name :

Mr. Bejubhai

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

Amitkumar Arvind Nimbark

 

587450

Bankim Vorji Patel

 

385500

Nina Bankim Patel

 

201950

Raghu Girdhar Padmini

 

96600

Sanjaykumar Kantilal Manwar

 

32200

Samir Natwar Patel

 

161000

Amit K. Manwr

 

16100

Vipul B. Garala

 

16100

Yatin B. Garala

 

16100

Ashwinkumar Natwar Kholia

 

153000

Mangllal Mlatry

 

34000

 

 

 

TOTAL

 

1700000

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Kitchen Accessories and Architecture Hardware.

 

 

Imports :

 

Products :

Accessories

Countries :

China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

More than 100 [Approximately] 

 

 

Bankers :

·         Bank of Baroda, Mandarwaja Branch, Surat-395003, Gujarat, India

·         Axis Bank Limited, Digvijay Towers, Opposite St. Xavier’s School, God Dod Road, Surat-395002, Gujarat, India

·         Dena Bank, Nanpura, Surat-395001, Gujarat, India

 

 

Facilities :

Long Term Borrowings

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Long Term Borrowings

80.288

40.236

TOTAL

80.288

40.236

 

 

 

Short Term Borrowings

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Short Term Borrowings

15.671

17.258

TOTAL

15.671

17.258

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A.B. Patel and Company

Chartered Accountants

Address :

205, City Centre, Near Sosyo Circle, Udhna-Magdalla Road,, Surat-395002, Gujarat, India

PAN No:

AAVPP6516D

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1700000

Equity Shares

Rs.10/- each

Rs.17.000 Millions

 

 

AS ON 31.03.2012

 

Authorised Capital : Not Available

 

Issued, Subscribed & Paid-up Capital : Rs.10.000 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

 

10.000

9.100

(b) Reserves & Surplus

 

13.448

4.171

(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)

 

23.448

13.271

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

80.288

40.236

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

80.288

40.236

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

15.671

17.258

(b) Trade payables

 

52.874

39.721

(c) Other current liabilities

 

1.161

0.382

(d) Short-term provisions

 

5.126

2.867

Total Current Liabilities (4)

 

74.832

60.228

 

 

 

 

TOTAL

 

178.568

113.735

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

16.396

7.421

(ii) Intangible Assets

 

2.004

2.399

(iii) Capital work-in-progress

 

2.234

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d) Long-term Loan and Advances

 

0.061

0.033

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

20.695

9.853

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

80.545

55.368

(c) Trade receivables

 

69.863

41.516

(d) Cash and cash equivalents

 

2.322

2.000

(e) Short-term loans and advances

 

3.765

3.691

(f) Other current assets

 

1.378

1.307

Total Current Assets

 

157.873

103.882

 

 

 

 

TOTAL

 

178.568

113.735

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

9.100

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.935

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

10.035

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

7.304

2] Unsecured Loans

 

 

24.378

TOTAL BORROWING

 

 

31.682

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

41.717

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

4.853

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

23.239

 

Sundry Debtors

 

 

31.185

 

Cash & Bank Balances

 

 

2.311

 

Other Current Assets

 

 

0.885

 

Loans & Advances

 

 

1.786

Total Current Assets

 

 

59.406

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

22.109

 

Other Current Liabilities

 

 

0.660

 

Provisions

 

 

2.033

Total Current Liabilities

 

 

24.802

Net Current Assets

 

 

34.604

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

2.260

 

 

 

 

TOTAL

 

 

41.717

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

 

 

 

 

 

REVENUE FROM OPERATIONS [NET]

211.854

114.062

75.094

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

29.983

19.074

6.794

 

 

 

 

 

Less

FINANCIAL EXPENSES            

11.369

12.970

4.431

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

18.614

6.104

2.363

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

4.947

1.695

0.790

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

13.667

4.409

1.573

 

 

 

 

 

Less

TAX                                                     

4.391

(0.697)

0.373

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

9.276

5.106

1.200

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

NA

5.61

1.32

 

 

Particulars

 

 

 

31.03.2013

Sales Turnover [Approximately]

 

 

330.000

 

Expected Sales (2013-14) : Rs.450.000 Millions.

 

The above information has been parted by Mr. Bejubhai.

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Return on Total Assets

(PBT/Total Assets}

(%)

7.75

3.87

5.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.58

0.33

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.09

4.33

3.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.11

1.72

2.40

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Current Maturities of Long Term Debt: Not Available

 

 

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

Yes

10]

Designation of contact person

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

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

Yes

30]

Major Shareholders, if available

Yes

31]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10395787

07/12/2012

80,000,000.00

AXIS BANK LIMITED

DIGVIJAY TOWERS, OPPOSITE ST. XAVIER'S SCHOOL, GHOD DOD ROAD, SURAT-395002, GUJARAT, INDIA

B65439671

 

 

FIXED ASSETS:

 

·         Computer and Software

·         Mining Rights

·         Land

·         Building

·         Furniture and Fixtures

·         Office Equipments

·         Computer Systems

·         Vehicles

·         Plant and Machinery

 


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.59.45

UK Pound

1

Rs.91.24

Euro

1

Rs.78.44

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

2

--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

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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

-