MIRA INFORM REPORT

 

 

Report Date :

20.06.2013

 

IDENTIFICATION DETAILS

 

Name :

CELLO HOUSEHOLD APPLIANCES PRIVATE LIMITED

 

 

Registered Office :

Plot No. 685/686/687, Somnath Road, Dabhel, Daman – 396210, Daman and Diu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

08.07.1992

 

 

Com. Reg. No.:

56-001251

 

 

Capital Investment / Paid-up Capital :

Rs.8.000 Millions 

 

 

CIN No.:

[Company Identification No.]

U25207DD1992PTC001251

 

 

PAN No.:

[Permanent Account No.]

AABCC2210N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Product Such as Plastic Powder, Tail, Pen Parts, Ink, TC Ball, Blank Grease etc.

 

 

No. of Employees :

4 (Approximately)

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 1490000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

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

 

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 (GENERAL DETAILS)

 

Name :

Mr. Hemant

Designation :

Accounts Officer

Contact No.:

91-22-26853444

Date :

19.06.2013

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No. 685/686/687, Somnath Road, Dabhel, Daman – 396210, Daman and Diu, India

Tel. No.:

91-260-2241933

Fax No.:

91-260-2242719

E-Mail :

kvrreddy@celloworld.com

cellowri@mtnl.net.in

hemant@celloworld.com

Website :

http://www.celloworld.com

Area :

10000 Sq. ft.

Location :

Owned

 

 

Admin Office :

5 Vakil Industrial Estate, Vallabhat Road, Goregaon (East), Mumbai - 400063, Maharashtra, India  

Tel. No.:

91-22-26853444/ 26851027/ 26853080

Fax No.:

91-22-26853333

 

 

DIRECTORS

 

As on: 27.09.2012

 

Name :

Mr. Pannalal Jawantraj Sharma

Designation :

Director

Address :

16/64, Sidharth Nagar, Goregaon (West), Mumbai-400062, Maharashtra, India

Date of Birth/Age :

15.07.1939

Qualification :

Graduate

Date of Appointment :

24.07.1995

Din No.:

01746829

 

 

Name :

Mr. Venkata Ramana Reddy

Designation :

Director

Address :

C-3 Saraswati, Suchidham, Malad (East), Mumbai-400097, Maharashtra, India 

Date of Birth/Age :

14.06.1963

Qualification :

C.A.

Date of Appointment :

21.12.2002

Din No.:

01603418

 

 

Name :

Mr. Mahendra Pukhraj Jain

Designation :

Director

Address :

101, Mokash Darshan, Behind Kanyashala School, Vapi – 396191,, Gujarat, India

Date of Birth/Age :

26.06.1966

Qualification :

Graduate

Date of Appointment :

21.12.2002

Din No.:

01665539

 

 

Name :

Mr. Sanjay Mohan Rajavat

Designation :

Director

Address :

103, Awas Apartment, Irani Road, Dahanu-401602, Maharashtra, India 

Date of Birth/Age :

26.02.1969

Qualification :

Graduate

Date of Appointment :

21.12.2002

Din No.:

01881696

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant

Designation :

Accounts Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 27.09.2012

 

Names of Shareholders

No. of Shares

Percentage of Holding

Ghisulal D. Rathod

15790

19.74

Pradeep G Rathod

15950

19.94

Pankaj G. Rathod

15690

19.61

Sangeeta P Rathod

3800

4.75

Babita P Rathod

3400

4.25

Gaurav P Rathod

14400

18.00

Karishma P Rathod

1200

1.50

Pannalal Jawantraj Sharma

4800

6.00

Jayantilal W.Jain

2700

3.38

Yogeshkumar Jayantilal Jain

500

0.63

Ghisulal Dhanraj Rathod (HUF)

10

0.01

Pankaj G. Rathod (HUF)

10

0.01

Pampuben G. Rathod

1750

2.18

 

 

 

Total

80000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 27.09.2012

 

Category

 

Percentage

Directors or relatives of directors

 

6.00

Other top fifty shareholders

 

94.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Product Such as Plastic Powder, Tail, Pen Parts, Ink, TC Ball, Blank Grease etc.

 

 

Products :

Product Description

ITC Code

Polymer and Others

39021000

 

 

Imports :

 

Products :

·         Pen Parts

·         Plastic Powder

·         Inks

Countries :

·         China

·         Switzerland

·         Korea

·         Dubai

·         Singapore

·         Germany

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash, Credit and Depend

 

 

GENERAL INFORMATION

 

No. of Employees :

4 (Approximately)

 

 

Bankers :

·         IDBI Bank Limited, Marigold House, Plot No. A-34, Cross Road No. 2, Marol, Andheri (East), Mumbai – 400093, Maharashtra, India

·         IndusInd Bank Limited, IndusInd House, 425, Lamington Road, Mumbai – 400004, Maharashtra, India 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jeswani and Rathore

Chartered Accountant

Address :

408/C, Niranjan 99, Marine Drive, Mumbai – 400 002, Maharashtra, India 

Tel. No.:

91-22-22816968 / 34451

Fax No.:

91-22-22819435

Email :

jeswani_rathore@vsnl.net

Pan No.:

AAEFJ3978L

 

 

Associates :

·         Cello Writing Instruments and Containers Private Limited

CIN No.: U36991DD1995PTC001821

 

·         Cello Pens And Stationery Private Limited

CIN No.:U36991DD1998PTC002614

 

·         Cello Pens Private Limited

CIN No.:U36991DD1999PTC002772

 

·         Cello Plastic Products Private Limited

CIN No.:U51495DD2008PTC004668

 

·         Cello Tips And Pens Private Limited

CIN No.:U25209DD2008PTC004669

 

·         Cello Stationery Products Private Limited

CIN No.:U25209MH2008PTC180662

 

·         Pentek Pen And Stationery Private Limited

CIN No.:U36991DD2008PTC004672

 

·         WIM Plast Limited

CIN No.:L25209DD1988PLC001544

 

·         Cello Plastotech

·         Cello Oral Hygiene Products

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012  

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80000

Equity Shares

Rs.100/- each

Rs.8.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80000

Equity Shares

Rs.100/- each

Rs.8.000 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

 

8.000

8.000

(b) Reserves & Surplus

 

364.884

354.923

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

 

 

 

 

(3) Non-current liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

3.585

4.411

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

 

 

 

 

(4) Current liabilities

 

 

 

(a) Short term borrowings

 

0.000

32.000

(b) Trade payables

 

145.580

22.231

(c) Other current liabilities

 

3.327

2.323

(d) Short-term provisions

 

5.937

6.091

TOTAL

 

531.313

429.979

 

 

 

 

II.     ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

128.932

132.892

(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

 

212.347

153.892

(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

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

0.000

0.000

(c) Trade receivables

 

31.045

2.357

(d) Cash and cash equivalents

 

26.271

68.064

(e) Short-term loans and advances

 

132.708

72.764

(f) Other current assets

 

0.010

0.010

TOTAL

 

531.313

429.979

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

8.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

344.359

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

352.359

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.000

DEFERRED TAX LIABILITIES

 

 

5.312

 

 

 

 

TOTAL

 

 

357.671

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

137.866

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

115.990

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
0.000

 

Sundry Debtors

 
 
33.585

 

Cash & Bank Balances

 
 
22.204

 

Other Current Assets

 
 
0.000

 

Loans & Advances

 
 
70.188

Total Current Assets

 
 
125.977

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 
 
3.666

 

Other Current Liabilities

 
 
10.000

 

Provisions

 
 
8.496

Total Current Liabilities

 
 
22.162

Net Current Assets

 
 
103.815

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

357.671

 

 

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1026.345

911.329

706.462

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

14.490

16.853

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

3.755

5.019

 

 

 

 

 

 

 

PROFIT BEFORE TAX

10.735

11.834

NA

 

 

 

 

 

Less

TAX                                                     

0.774

1.270

NA

 

 

 

 

 

 

PROFIT AFTER TAX

9.961

10.564

7.282

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

321.359

314.071

 

 

 

 

 

Add

PRIOR PERIOD ADJUSTMENT

NA

NA

0.006

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

321.359

 

 

 

 

 

 

IMPORTS

801.231

705.079

546.115

 

 

 

 

 

 

Earnings Per Share (Rs.)

124.51

132.05

91.10

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PBT/Sales)

(%)

1.05

1.30

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.37

4.29

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.03

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.09

0.000

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

2.29

5.68

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Sundry Creditors

145.580

22.231

3.666

 

 

 

 

Total

145.580

22.231

3.666

 

 

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 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

No

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

NOTE:

 

The registered office of the company has been shifted from Plot No. 720/5, Somnath Road, Dhabel, Daman-396210, Daman and Diu, India to the present address w.e.f. 06.03.2012

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

As on

31.03.2011

SHORT TERM BORROWING

 

 

Deposits from others

0.000

32.000

 

 

 

Total

0.000

32.000

FIXED ASSETS

 

Tangible Asset

·         Land

·         Buildings

·         Plant and Equipment

·         Factory Equipments

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer Equipments

 


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.58.74

UK Pound

1

Rs.91.99

Euro

1

Rs.78.70

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

VRN

 


 

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

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

44

 

 

 

 

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.