MIRA INFORM REPORT

           

 

 

Report Date :

17.05.2013

 

IDENTIFICATION DETAILS

 

Name :

TORNA ENGINEERING COMPANY PRIVATE LIMITED

 

 

Registered Office :

F-136, Ansa Industrial Premises Co-operative Society, Baji Pasalkar Road, Andheri (East), Mumbai - 400072, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

15.06.1995

 

 

Com. Reg. No.:

11-089599

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U74210MH1995PTC089599

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT09617G

 

 

PAN No.:

[Permanent Account No.]

AABCT4975D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturers of Industrial Hygiene Engineering, Flexible Extraction ARM, Central Vacuum Cleaning Systems, Modular Ducting, Dust Collectors, Hazardous Waste Management, Process Safety, and also providing Project Engineering Services, etc.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 21700

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited. Trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to mediocre business dealings with slight 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 :

Mrs. Sandhya Nikam

Designation :

Director

Contact No.:

91-22-66925904

Date :

16.05.2013

 

 

LOCATIONS

 

Registered Office :

F-136, Ansa Industrial Premises Co-operative Society, Baji Pasalkar Road, Andheri (East), Mumbai - 400072, Maharashtra, India

Tel. No.:

91-22-66925904/ 28523689

Fax No.:

91-22-28473689

E-Mail :

sales@tornaengineering.com

sn@tornaengineering.com  

Website :

www.tornaengineering.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Vilas Pandurangrao Nikam

Designation :

Director

Address :

105, Golden Rays, Raheja, Vihar, Powai, Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

20.04.1960

Date of Appointment :

15.06.1995

DIN No.:

01124618

 

 

Name :

Mrs. Sandhya Vilas Nikam

Designation :

Director

Address :

105, Golden Rays, Raheja, Vihar, Powai, Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

07.02.1960

Date of Appointment :

15.06.1995

DIN No.:

01124653

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

 

Vilas Pandurangrao Nikam

 

46000

Sandhya Vilas Nikam

 

4000

 

 

 

Total

 

50000

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers of Industrial Hygiene Engineering, Flexible Extraction ARM, Central Vacuum Cleaning Systems, Modular Ducting, Dust Collectors, Hazardous Waste Management, Process Safety, and also providing Project Engineering Services, etc.

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Actual Production

Blower

Nos

5

Part of DCS/VES/VS

Nos

1093

Ventilation System

Nos

1

Part of CVC System

Nos

490

S.S. Ducting

Nos

55

Seals

Nos

203

MS Ducting

Nos

871

GI Ducting

Nos

5286

M.S. Scrap

Kgs.

3310

Gear Motor

Nos

1

 

Licensed Capacity and Installed Capacity: Not Applicable

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

Ø  State Bank of India, Sakinaka Branch, Lekhraj Bhavan, Mumbai – 400072, Maharashtra, India

Ø  State Bank of India, Small Medium Enterprises City Credit Centre, Bandra Kurla Complex, (Bandra East), Mumbai – 400051, Maharashtra, India

Ø  Citi Bank

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

CC with SBI [Secured against hypothecation of Stock]

2.810

2.842

From Citi Bank [Secured against Motor Car]

0.000

0.082

Total

2.810

2.924

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B.Y. and Associates

Chartered Accountants

Address :

510-513, Apeejay House, 130, Mumbai Samachar Marg, Fort, Mumbai – 400023, Maharashtra, India

Tel. No.:

91-22-43215000

Fax No.:

91-22-43215014

E-Mail :

office@byca.in

Website :

www.byca.in

Income-tax PAN of auditor or auditor's firm :

AAFFB0462N

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs. 10/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs. 10/- each

Rs. 0.500 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

0.500

0.500

0.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

4.929

4.576

4.430

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

5.429

5.076

4.930

LOAN FUNDS

 

 

 

1] Secured Loans

2.810

2.924

2.681

2] Unsecured Loans

1.165

0.903

1.100

TOTAL BORROWING

3.975

3.827

3.781

DEFERRED TAX LIABILITIES

0.010

0.000

0.000

 

 

 

 

TOTAL

9.414

8.903

8.711

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

4.511

4.619

5.191

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.015

0.011

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

1.860

1.931

1.701

 

Sundry Debtors

6.613

3.433

2.661

 

Cash & Bank Balances

0.448

1.364

1.254

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

1.073

0.776

0.728

Total Current Assets

9.994

7.504

6.344

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

3.091

1.874

2.274

 

Other Current Liabilities

1.293

0.803

0.000

 

Provisions

0.707

0.558

0.561

Total Current Liabilities

5.091

3.235

2.835

Net Current Assets

4.903

4.269

3.509

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

9.414

8.903

8.711

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

15.843

11.070

9.796

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

14.238

9.995

8.875

 

 

 

 

 

Less

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

1.605

1.075

0.921

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.497

0.391

0.255

 

 

 

 

 

 

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

1.108

0.684

0.666

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.470

0.460

0.500

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

0.638

0.224

0.166

 

 

 

 

 

Less

TAX                                                                  (H)

0.285

0.078

0.057

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.353

0.146

0.109

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.266

4.120

4.011

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

4.619

4.266

4.120

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Foreign Services

0.919

0.607

0.000

 

 

Export Sales

5.673

0.038

0.000

 

TOTAL EARNINGS

6.592

0.645

0.000

 

 

 

 

 

 

VALUE OF IMPORTS [CIF]

2.944

2.884

1.905

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.06

2.92

2.18

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.23

1.32

1.11

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.40

1.85

1.44

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.04

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.73

0.75

0.77

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.96

2.32

2.24

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

31.03.2011

 

31.03.2010

 

(Rs. In Millions)

 

 

 

 

Trade payable

3.091

1.874

2.274

 

 

 

 

 

 

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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

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

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Loans and Advance from Related Parties [Directors]

1.165

0.903

Total

1.165

0.903

 

 

PERFORMANCE:

 

In the year ended March 2012 they grew by over 40%. This was possible because they were awarded an export order and they were also successful in procuring an order for Supply, Erection and Commissioning of Central Vacuum System for a Greenfield project in India. Several new clients that they could add to their portfolio also helped them achieve this growth.

 

 

PROSPECTS:

 

They are bullish on the nature prospects in both the areas i.e. Industrial Hygiene Engineering and Modular Ducting.

 

Need for keeping plant and equipment clean is universal and they see opportunities across all industrial areas. This gives them the confidence to state that the future sales performances will see further improvements.

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U74210MH1995PTC089599

Name of the company

TORNA ENGINEERING COMPANY PRIVATE LIMITED

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

F-136, Ansa Industrial Premises Co-operative Society, Baji Pasalkar Road, Andheri (East), Mumbai - 400072, Maharashtra, India

Email: sales@tornaengineering.com

This form is for

Modification of charge

Charge identification number of the modified 

10020801

Type of charge

Book debts

Movable property (not being pledge)

Particular of charge holder

State Bank of India, Small Medium Enterprises City Credit Centre, Bandra Kurla Complex, (Bandra East), Mumbai – 400051, Maharashtra, India

Email: kamalax_saraf@hotmail.com

Nature of description of the instrument creating or modifying the charge

Supplemental Agreement of Loan-Cum-Hypothecation.  SME-4

Date of instrument Creating the charge

21.05.2012

Amount secured by the charge

Rs. 9.000 Millions

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

Rate of Interest

6.50% Margin above the base rate which is presently 10% p.a and thus the present effective rate of interest being 16.50% p.a with monthly rests.

 

Terms of Repayment

As per the sanction terms.

 

Margin

Raw Materials : Indigenous      25%

Semi Finished Goods               33.33%               

Finished Goods                        33.33%                       }

Domestic Receivables            :  40%

Bank Guarantee                     :  25%

 

Extent and Operation of the charge

Name of the                 existing       enhanced         enhanced aggregate

Facility                          Limit               Limit/Addl.     

Cash Credit                3.500 Millions          NIL                            3.500 Millions

Bank Guarantee       1.500 Millions          4.000                         5.500  Millions     

                               

            Total =              5.000 Millions          4.000 Millions              9.000 Millions

 

Short particulars of the property charged

All present and future stocks, raw materials, goods, book-debts, and vehicles and all  other movable assets of the borrower(s) including receivables, documents of title to goods, outstanding monies, bills, invoices, documents, contracts, insurance policies, guarantees, engagements, securities, investments and rights and the present and future machinery.

Date of Modification

26.05.2011

Particulars of the present modification 

The original charge was created on 25.9.2006 for Rs. 3.000 Millions. 1stly modified on 14.11.2007 for Rs. 4.500 Millions. 2ndly modified on 26.05.2011 for Rs 5.000 Millions. Now by the present modfn. dt. 21.05.2012 the limit has been increased from Rs. 5.000 Millions to Rs. 9.000 Millions. (i.e. cash credit  : 3.500 Millions and bank guarantee : 5.500 Millions)


FIXED ASSETS:

 

Ø  Land

Ø  Buildings

Ø  Plant and Machinery

Ø  Furniture and Fixture

Ø  Vehicles

Ø  Office Equipments

Ø  Computer and Printer


 

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. 54.77

UK Pound

1

Rs. 83.31

Euro

1

Rs. 70.46

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

36

 

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.