MIRA INFORM REPORT

 

 

Report Date :

24.06.2013

 

IDENTIFICATION DETAILS

 

Name :

TULSI RAM GAYA PRASAD PRIVATE LIMITED

 

 

Registered Office :

Village Babusari, Post – Mahrajganj, Bhadohi – 221314, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

31.03.1992

 

 

Com. Reg. No.:

20-014253

 

 

Capital Investment / Paid-up Capital :

Rs.7.623 Millions

 

 

CIN No.:

[Company Identification No.]

U17222UP1993PTC014253

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Woollen Carpets, Rugs, Druggets and Cotton Durries.

 

 

No. of Employees :

Not Available 

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 465400

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There appear substantial increases in the sales turnover as well as net profitability during 2012. There are no external borrowings recorded.

 

Trade relations are fair. Business is active. Payments terms are reported as usually correct.

 

The company can be considered 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.

 

 

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 :

Village Babusari, Post – Mahrajganj, Bhadohi – 221314, Uttar Pradesh, India

Tel. No.:

91-5414-262280

Fax No.:

91-5414-236504

E-Mail :

anurag@tulsiram.org

Website :

www.tulsiram.org

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Ganesh Ji Baranwal

Designation :

Director

Address :

Babusarai, Maharjganj, Sant Ravidas Nagar, Bhadohi – 221314, Uttar Pradesh, India 

Date of Birth/Age :

01.03.1960

Date of Appointment :

31.03.1992

DIN No.:

00831130

 

 

Name :

Mr. Anil Kumar Baranwal

Designation :

Director

Address :

Babusarai, Maharjganj, Sant Ravidas Nagar, Bhadohi – 221314, Uttar Pradesh, India 

Date of Birth/Age :

05.05.1951

Date of Appointment :

31.03.1992

DIN No.:

00831143

 

 

Name :

Mr. Maheshji Baranwal

Designation :

Managing Director

Address :

Babusarai, Maharjganj, Sant Ravidas Nagar, Bhadohi – 221314, Uttar Pradesh, India 

Date of Birth/Age :

01.03.1960

Date of Appointment :

31.03.1992

DIN No.:

00831517

 

 

Name :

Ms. Sadhana Baranwal

Designation :

Director

Address :

Babusarai, Maharjganj, Sant Ravidas Nagar, Bhadohi – 221314, Uttar Pradesh, India 

Date of Birth/Age :

20.07.1967

Date of Appointment :

31.03.1992

DIN No.:

00831526

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

No. of Shares

Anil Kumar Baranwal

15939

Gaya Prasad Baranwal

23900

Mahesh Ji Baranwal

15600

Ganesh Ji Baranwal

8600

Sadhana Baranwal

5200

Lilawati Baranwal

5000

Madhuri Devi Baranwal

2000

 

 

                                                                                      Total

76239

 

As on: 29.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Woollen Carpets, Rugs, Druggets and Cotton Durries

 

PRODUCTION STATUS AS ON (31.03.2012)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Carpet

Sq. Mtr.

NA

NA

0.013

Druggets

Sq. Mtr.

NA

NA

0.058

 

 

GENERAL INFORMATION

 

Suppliers :

·         All India Carpet Manufacturers Associations

·         Amar Transport Corporation, Aurai

·         Asiad Stationary Suppliers, Bhadohi

·         Atlantic Clearing and Forwarding, Bhadohi

·         Delta Air Logistics, Bhadohi

·         DHL Express India Private India, Mumbai

·         First Flight Couriers Limited, Gopiganj

·         Freightlog Forwarers Private Limited

·         GAC Shipping India Private Limited

·         Hi Tech Packaging Industries, New Delhi

·         Indo Globe Shipping Services Private Limited, Mumbai

·         K.S. Mishra and Associates

·         AL Tayyar Establishment, Arbia

·         Anoop Packways, Madhosingh

·         A.S.Woollen lndustrie Bhadohi

·         Baranwal Carlpet Manufacturing Company Babusarai

·         Bhagwati Tradding Company Bhadohi

·         Bindraban Ramgopal Mizapur

·         Kamal Industries, Bhadohi

·         Kawa Udyog , Varanasi

·         Kothari Woollen Private Limited, Bhadohi

·         Kritika Creations Bhadohi

·         Lovely Trading Company, Bhadohi

·         Modern Wool Trade, Madhosingh

·         Munir Corporation Pakistan

·         Rupin Textile Private Limited Bhadohi

·         Shree Wool Trading Company Bhadohi

·         ABC ltalia Surl, Somaglia

·         Berry Mills Private Limited New Delhi

·         Silicara Larain, USA

·         Vikash Tradinng Company Babusarai

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         HDFC Bank Limited

·         Punjab National Bank, New Delhi, India

·         State Bank of India, Mumbai, Maharashtra, India

·         UCO Bank, Bhadohi, Uttar Pradesh, India 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K.S. Mishra and Associates

Chartered Accountants

Address :

D-64/95-A, Chandrika Colony, Madhopur, Sigra, Varanasi – 221010, Uttar Pradesh, India

Tel. No.:

91-542-2222762

PAN No. :

AFTPB0940G

 


 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

76239

Equity Shares

Rs.100/- each

Rs.7.623 Millions

 

 

 

 

 

 

Details of share holding more than 5% shares in the company

 

Name of the shareholder

No. of Shares

% of holding in the class

Anil Kumar Baranwal

15939

20.91

Arun Kumar Baranwal

13000

17.05

Mahesh Ji  Baranwal

12000

15.74

Anurag Baranwal

7950

10.43

Vikash Baranwal

7950

10.43

Others

19400

25.45


 

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

 

7.624

7.624

(b) Reserves & Surplus

 

108.743

100.963

(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)

 

0.000

0.000

(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

0.000

(b) Trade payables

 

19.841

6.791

(c) Other current liabilities

 

16.612

19.073

(d) Short-term provisions

 

3.727

2.807

TOTAL

 

156.547

137.258

 

 

 

 

II.       ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

25.987

26.169

(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

 

0.000

0.000

(c) Deferred tax assets (net)

 

1.071

1.012

(d)  Long-term Loan and Advances

 

0.074

0.074

(e) Other Non-current assets

 

0.000

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

9.807

11.630

(c) Trade receivables

 

99.586

90.204

(d) Cash and cash equivalents

 

12.722

0.737

(e) Short-term loans and advances

 

7.300

7.432

(f) Other current assets

 

0.000

0.000

TOTAL

 

156.547

137.258

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

7.623

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

94.832

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

102.455

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.583

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.583

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

103.038

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

26.428

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.954

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

6.921

 

Sundry Debtors

 

 

76.700

 

Cash & Bank Balances

 

 

3.113

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

13.331

Total Current Assets

 

 

100.065

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

22.508

 

Other Current Liabilities

 

 

0.442

 

Provisions

 

 

1.459

Total Current Liabilities

 

 

24.409

Net Current Assets

 

 

75.656

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

103.038

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

303.806

271.350

169.076

 

 

Other Income

9.414

8.244

NA

 

 

TOTAL                                     (A)

313.220

279.594

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

176.460

169.144

 

 

Employee benefits expense

63.103

30.012

 

 

 

Other expenses

57.602

67.334

 

 

 

TOTAL                                     (B)

297.165

266.490

 

 

 

 

 

 

Less

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

16.055

13.104

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.614

0.147

 

 

 

 

 

 

 

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

15.441

12.957

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

3.775

3.874

NA

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

11.666

9.083

4.723

 

 

 

 

 

Less

TAX                                                                  (H)

3.886

2.953

1.460

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

7.780

6.130

3.263

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

100.962

94.832

91.569

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

108.742

100.962

94.832

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

80.472

59.944

NA

 

 

 

 

 

 

IMPORTS

US$ 1.957

US$ 1.968

NA

 

 

Euro 0.255

Euro 0.147

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

102.05

80.41

42.80

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.48

2.19

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.84

3.35

2.79

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.39

5.56

3.73

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.08

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.001

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.90

4.79

4.10

 

 

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

Yes

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

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

FIXED ASSETS:

 

·         Land

·         Plant and Machinery

·         Motor Vehicles

·         Office Equipments

·         Furniture and Fixture

·         Computer system


 

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.59.35

UK Pound

1

Rs.92.11

Euro

1

Rs.78.59

 

 

INFORMATION DETAILS

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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

 

 

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.