MIRA INFORM REPORT

 

 

Report Date :

30.07.2013

 

IDENTIFICATION DETAILS

 

Name :

BALAJI NIRYAAT PRIVATE LIMITED

 

 

Registered Office :

21, Synagouge Street, 3rd Floor, Kolkata - 700001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

22.06.2005

 

 

Com. Reg. No.:

21-103876

 

 

Capital Investment / Paid-up Capital :

Rs.3.998 Millions

 

 

CIN No.:

[Company Identification No.]

U51109WB2005PTC103876

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Stainless Steel Valves and Pipes.

 

 

No. of Employees :

12 (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 210000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. There appears slight dip in profitability and profit margin seems to be low.

 

However, networth of the company seems to be low. There appears no external borrowing.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered normal for business dealings at usual trade terms and condition.

 

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 (GENERAL DETAILS)

 

Name :

Mr. Hemant Lunia

Designation :

Director

Contact No.:

91-33-22489424

Date :

27.07.2013

 

 

LOCATIONS

 

Registered Office :

21, Synagouge Street, 3rd Floor, Kolkata - 700001, West Bengal, India

Tel. No.:

91-33-22489424

Fax No.:

Not available

E-Mail :

hlunia@gmail.com

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Hemant Lunia

Designation :

Director

Address :

33, Tollygavnge Circular Road, 3rd Floor, Kolkata – 700053, West Bengal, India

Date of Birth/Age :

07.01.1961

Date of Appointment :

26.09.2005

DIN No.:

01066375

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U51109WB2005PTC103876

BALAJI NIRYAAT PRIVATE LIMITED

Director

26/09/2005

26/09/2005

-

Active

NO

2

U51909WB2009PTC136002

RELIABLE COMMOSALE PRIVATE LIMITED

Director

05/04/2010

05/04/2010

-

Active

NO

3

U51109WB2006PTC107041

NAVRATAN VINIMAY PRIVATE LIMITED

Director

28/02/2012

28/02/2012

-

Active

NO

 

 

Name :

Mr. Suman Kumar Jain

Designation :

Director

Address :

33, Tollygavnge Circular Road, 3rd Floor, Kolkata – 700053, West Bengal, India

Date of Birth/Age :

05.03.1987

Date of Appointment :

24.08.2009

DIN No.:

02740065

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U51109WB2005PTC103876

BALAJI NIRYAAT PRIVATE LIMITED

Director

24/08/2009

24/08/2009

-

Active

NO

2

U51909WB2009PTC136002

RELIABLE COMMOSALE PRIVATE LIMITED

Director

05/04/2010

05/04/2010

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant Lunia

Designation :

Director

 

 

MAJOR SHAREHOLDERS

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Hemant Lunia

 

28000

Harsh Lunia

 

28000

Khanij Metal Pivate Limited, India

 

15000

Navoday Agencies Private Limited, India

 

4800

Reliable Commosale Private Limited, India

 

75000

Lunia Lal Shanti

 

24000

Dugar Sharda

 

20000

Total

 

194800

 

Names of Shareholders (Preference Shares)

 

No. of Shares

Navoday Agencies Private Limited, India

 

11000

Foresight Fragrance and Finance Private Limited, India 

 

4500

Pace Distribution and marketing Private Limited

 

5000

Total

 

20500

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

Percentage

Bodies corporate

48.67

Directors or relatives of Directors

51.33

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Stainless Steel Valves and Pipes.

 

 

Imports :

 

Products :

Raw Materials

Countries :

China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

United Bank of India, 15 C, Hemanta Basu Sarani, Kolkata - 700001, West Bengal, India

Tel. No.: 91-33-22436285

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Somani and Company

Chartered Accountants

Address :

4, Red Cross Palce, Ground Floor, Kolkata - 700001, West Bengal, India

PAN No.:

AAOFS5269H

 

 

Associates : (As on 31.03.2011)

India Trading Company

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Millions

23000

Preference Shares

Rs.100/- each

Rs.2.300 Millions

 

Total

 

Rs.7.300 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

194800

Equity Shares

Rs.10/- each

Rs.1.948 Millions

20500

Preference Shares

Rs.100/- each

Rs.2.050 Millions

 

Total

 

Rs.3.998 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

 

3.998

3.558

(b) Reserves & Surplus

 

50.893

50.154

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

8.290

Total Shareholders’ Funds (1) + (2)

 

54.891

62.002

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.015

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.015

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

15.764

37.253

(c) Other current liabilities

 

19.150

6.527

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

34.914

43.780

 

 

 

 

TOTAL

 

89.820

105.782

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

7.501

4.034

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

10.132

25.157

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

17.633

29.191

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

19.284

8.478

(c) Trade receivables

 

27.113

38.923

(d) Cash and cash equivalents

 

0.868

2.538

(e) Short-term loans and advances

 

24.922

26.652

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

72.187

76.591

 

 

 

 

TOTAL

 

89.820

105.782


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

3.558

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

10.745

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

14.303

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

10.018

TOTAL BORROWING

 

 

10.018

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

24.321

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

2.510

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

1.100

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.016

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

0.194

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

21.319

Total Current Assets

 

 

21.529

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.623

 

Other Current Liabilities

 

 

0.106

 

Provisions

 

 

0.129

Total Current Liabilities

 

 

0.858

Net Current Assets

 

 

20.671

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.040

 

 

 

 

TOTAL

 

 

24.321


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Sales

172.419

153.073

0.010

 

 

Interest Received

 

0.742

0.597

 

 

Short term Profit on sale of Shares

 

0.008

0.000

 

 

Foreign Exchange Fluctuation

 

0.020

0.000

 

 

Miscellaneous Receipts 

 

0.019

0.000

 

 

Closing Stock

 

8.478

0.015

 

 

TOTAL                                     (A)

172.419

162.340

0.622

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Opening Stock

171.128

0.016

0.000

 

 

Purchases

 

157.840

0.023

 

 

Coil Cutting Charges

 

0.149

0.000

 

 

Administrative Expenses and Other Expenses

 

2.216

0.417

 

 

Loss in Future Transaction

 

0.002

0.000

 

 

Preliminary Expenses Written Off

 

0.018

0.016

 

 

TOTAL                                     (B)

171.128

160.241

0.456

 

 

 

 

 

Less

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

(Including Deprecation and Financial Expenses)

2.099

0.166

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

0.000

0.020

 

 

 

 

 

 

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

 

2.099

0.146

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

0.197

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

1.291

1.902

0.146

 

 

 

 

 

Less

TAX                                                                  (H)

0.570

0.595

0.045

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.721

1.307

0.101

 

 

 

 

 

Less/ Add

PRIOR PERIOD EXPENSES

0.000

0.000

0.010

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.680

0.373

0.283

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.401

1.680

0.373

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

Basic

4.15

10.00

10.00

 

Diluted

1.15

8.67

0.86

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.42

0.81

16.24

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

1.24

1460.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.62

2.36

0.61

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.03

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.70

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.07

1.75

25.09

 

 

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

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

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

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

 

INDEX OF CHARGES

 

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10392528

05/05/2012

30,000,000.00

UNITED BANK OF INDIA

15 C, HEMANTA BASU SARANI, KOLKATA, West Bengal - 700001, INDIA

B43627843

 

 

FIXED ASSETS:

 

  • Air Conditioner
  • Computer Software
  • Land
  • Laptop
  • Mobile Phone
  • Motor Car
  • 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.59.30

UK Pound

1

Rs.91.18

Euro

1

Rs.78.71

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLV

 

 

Report Prepared by :

RAJ

 


 

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

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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.