MIRA INFORM REPORT

 

 

Report Date :

26.11.2013

 

IDENTIFICATION DETAILS

 

Name :

ELPPE CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

63/2, MIDC Area, Dhatav, Roha, Raigad – 402116, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.10.1986

 

 

Com. Reg. No.:

11-041448

 

 

Capital Investment / Paid-up Capital :

Rs.5.400 Millions

 

 

CIN No.:

[Company Identification No.]

U24100MH1986PTC041448

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture, Import, Buy, Sell and Distribute in industrial chemicals and other chemicals based on industrial chemicals.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 689000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company appears to be fair. General financial position of the company seems to be sound and healthy.

 

Trade relations are reported to be fair. Business is active. Payment terms are 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

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 DENIED

 

Management Non Co-Operative (91-2194-263589)

 

 

LOCATIONS

 

Registered Office/ Factory  :

63/2, MIDC Area, Dhatav, Roha, Raigad – 402116, Maharashtra, India

Tel. No.:

91-2194-263589 / 263889

Fax No.:

91-2194-263887

E-Mail :

arun@wandrekarandco.com

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Pedat Pavalu Bardeskar

Designation :

Director

Address :

Next to Rathi School, Roha Kolad Road, Dadar, Roth Roha, Raigad – 402116, Maharashtra, India

Date of Birth/Age :

04.02.1945

Date of Appointment :

30.10.1986

DIN No.:

00908489

 

 

Name :

Sulbha Pedat Bardeskar

Designation :

Director

Address :

20, Manisha Purti, Shastri Nagar, Goregaon (West), Mumbai – 400104, Maharashtra, India

Date of Birth/Age :

27.01.1952

Date of Appointment :

28.01.1999

DIN No.:

02406315

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Pedat Pavalu Bardeskar

 

216000

Sulbha Pedat Bardeskar

 

162000

Prachi Pedat Bardeskar

 

81000

Amol Pedat Bardeskar

 

81000

 

 

 

Total

 

540000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture, Import, Buy, Sell and Distribute in industrial chemicals and other chemicals based on industrial chemicals.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank of India, Malad (West) Branch, Opposite Nataraj Market, S.V. Road, Malad (West), Mumbai - 400064, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG-TERM BORROWINGS

 

 

Foreign Currency Loans from Bank of India

27.944

27.157

Term Loans from Bank of India

5.629

0.000

SHORT TERM BORROWINGS

 

 

Export Packing Credit

0.000

22.007

Packing Credit - Foreign Currency

23.349

5.381

Cash Credit

4.550

(1.108)

 

 

 

Total

61.472

53.437

 

Notes:

 

Details of Loans

(Rs. In Millions)

Particulars of Loan

Original

Loan

Amount

Frequency of

principal

repayments

Interest Rate

Instalment

Repayment

Security

Term Loan 2 :- FCL LOAN - 003163610000056

20.004

Monthly

7.45%

12.9.2014 to

12.08.2018

EQM of factory Land and Building at MIDC, Dhatav Roha and hypothecation of plant and machinery, stocks and book debts.

Tamil Nadu Windmill Loan : - FCL LOAN -

003163610000053

7.369

Monthly

7.41%

31.05.2011 to

14.07.2014

EM of Windmill land at Village

Thoppampatti, Tamilnadu.

Hypothecation of Machinery

(WTGs) equipments, receivables

etc.

Satara Windmill Loan : - FCL LOAN -

003163610000054

16.652

Monthly

7.41%

31.05.2011 to

31.10.2014

Windmill Land located at District

Satara. Hypothecation of Plant and

Machinery (WTGs), equipments

and receivables.

Bank of India - Vehicle Loan

0.550

Monthly

10.45%

06.02.2013 to

06.01.2018

Hypothecation of 2 Wagon R

vehicles

Bank of India - Building Loan

0.716

Monthly

13.50%

30.03.2014 to

28.02.2018

EQM of factory Land and Building

at MIDC, Dhatav Roha and

hypothecation of plant and

machinery, stocks and book debts.

BOI Machinery Term Loan

24.346

Monthly

13.50%

30.03.2014 to

28.02.2018

EQM of factory Land and Building

at MIDC, Dhatav Roha and

hypothecation of plant and

machinery, stocks and book debts.

 

All facilities from Bank of India are further secured by personal guarantee of the Director.

 

Export Packing Credit and Packing Credit (FC) are secured against hypothecation of Stock and Book Debts and personal guarantee of the Directors.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Wandrekar and Company

Chartered Accountants

Address :

B / 6 / 46 MIG Colony, Gandhinagar, Bandra (East), Mumbai – 400051, Maharashtra, India

PAN No.:

AAAFW5461F

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

540000

Equity Shares

Rs.10/- each

Rs.5.400 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2013

31.03.2012

31.03.2011

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.400

5.400

5.400

(b) Reserves & Surplus

166.853

160.554

147.298

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

172.253

165.954

152.698

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

35.673

32.816

38.686

(b) Deferred tax liabilities (Net)

14.520

18.825

20.485

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

5.973

4.161

1.387

Total Non-current Liabilities (3)

56.166

55.802

60.558

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

27.899

26.280

57.720

(b) Trade payables

106.789

67.225

49.695

(c) Other current liabilities

24.536

33.399

9.186

(d) Short-term provisions

5.530

5.230

5.247

Total Current Liabilities (4)

164.754

132.134

121.848

 

 

 

 

TOTAL

393.173

353.890

335.104

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

156.973

165.224

140.043

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

2.155

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

10.117

10.117

17.208

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

23.772

21.848

12.390

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

193.017

197.189

169.641

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

55.892

49.790

43.766

(c) Trade receivables

112.981

93.194

103.163

(d) Cash and cash equivalents

9.993

0.960

1.820

(e) Short-term loans and advances

21.290

12.757

16.714

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

200.156

156.701

165.463

 

 

 

 

TOTAL

393.173

353.890

335.104

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income/ Turnover

490.400

 

 

 

Other Income

NA

 

 

 

 

TOTAL                                    

NA

380.899

335.961

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

347.922 (Including Depreciation)

300.725 (Including Depreciation)

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

50.804

 

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

33.580

 

 

 

 

 

 

 

 

PROFIT BEFORE TAX

17.224

32.976

35.236

 

 

 

 

 

Less

TAX                                                                 

5.695

14.492

11.028

 

 

 

 

 

 

PROFIT AFTER TAX

11.529

18.485

24.208

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

140.034

129.278

112.817

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

2.500

2.500

2.500

 

 

Dividend

4.500

4.500

4.500

 

 

Corporate Dividend Tax

0.730

0.730

0.747

 

BALANCE CARRIED TO THE B/S

143.833

140.034

129.278

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

381.826

NA

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

21.35

34.23

45.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

4.85

7.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.52

9.59

11.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.20

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.37

0.36

0.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.21

1.19

1.36

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM BORROWINGS

(Rs. In Millions)

Particular

31.03.2013

31.03.2012

31.03.2011

Current maturities of long-term borrowings

10.910

14.571

NA

 

 

 

 

Total

10.910

14.571

NA

 

 

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

No

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

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 LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

LONG-TERM BORROWINGS

 

 

From Directors, Shareholders and Others

2.100

5.659

 

 

 

Total

2.100

5.659

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10370314

21/07/2012

118,800,000.00

Bank of India

MALAD (WEST) BRANCH, OPP. NATARAJ MARKET, S.V. ROAD, MALAD (WEST), MUMBAI, MAHARASHTRA - 400064, INDIA

B45603826

2

10214955

21/07/2012 *

12,600,000.00

Bank of India

MALAD (WEST) BRANCH, OPP. NATARAJ MARKET, S.V. ROAD, MALAD (WEST), MUMBAI, MAHARASHTRA - 400064, INDIA

B45602372

3

10179976

21/07/2012 *

11,900,000.00

Bank of India

MALAD (WEST) BRANCH, OPP. NATARAJ MARKET, S.V. ROAD, MALAD (WEST), MUMBAI, MAHARASHTRA - 400064, INDIA

B45601887

4

10151964

09/03/2009

50,000,000.00

Bank of India

MALAD (WEST) BRANCH, OPP. NATARAJ MARKET, S.V. ROAD, MALAD (WEST), MUMBAI, MAHARASHTRA - 400064, INDIA

A59945188

5

10076874

21/07/2012 *

114,000,000.00

Bank of India

MALAD (WEST) BRANCH, OPP. NATARAJ MARKET, S.V. ROAD, MALAD (WEST), MUMBAI, MAHARASHTRA - 400064, INDIA

B45603248

6

10076875

26/03/2007

3,500,000.00

Bank of India

MALAD (WEST) BRANCH, OPP. NATARAJ MARKET, S.V. ROAD, MALAD (WEST), MUMBAI, MAHARASHTRA - 400064, INDIA

A27570845

7

90238361

21/07/2012 *

339,700,000.00

Bank of India

MALAD (WEST) BRANCH, OPP. NATARAJ MARKET, S.V. ROAD, MALAD (WEST), MUMBAI, MAHARASHTRA - 400064, INDIA

B45599354

8

90240533

09/12/2005 *

100,000.00

BANK OF INDIA

MALAD BRANCH; S.V. ROAD, MUMBAI, MAHARASHTRA - 400064, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         Land

·         Building

·         Plant and Machinery

·         Energy Saving Devices

·         Pollution Control Equipment

·         Electric Installation

·         Office Equipment

·         Laboratory Equipment

·         Computer

·         Furniture and Fixture

·         Vehicles

·         Scooter and Motor Cycle

·         Boiler Project

·         ETP Plant

·         Drum Shed – Warehouse

·         Windmill – Tamilnadu

·         Windmill - Satara


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.62.58

UK Pound

1

Rs.101.42

Euro

1

Rs.84.70

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

48

 

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.