MIRA INFORM REPORT

 

 

Report Date :

23.10.2013

 

IDENTIFICATION DETAILS

 

Name :

TOSHICA FOAM PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

111A / 402A,1st Floor, Khnaduja Bhavan, Ashok Nagar, Kanpur – 208012, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

28.10.2005

 

 

Com. Reg. No.:

20-030909

 

 

Capital Investment / Paid-up Capital :

Rs.6.500 Millions

 

 

CIN No.:

[Company Identification No.]

U36104UP2005PTC030909

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

LKNT05460A

 

 

PAN No.:

[Permanent Account No.]

AACCJ4008N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Polyurethane Foam.

 

 

No. of Employees :

45 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 17000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Sales of the company has increased but there appears some accumulated losses recorded by the company.

 

However, trade reported to be fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealing with some caution.

 

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

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit or CAD in April-June widened to 4.9 % of gross domestic product. High imports of gold and oil led to a worsening of the traqde deficit, resulting in CAD jumping to $ 21.8 billion to the latest quarter from $ 16.9 billion in the corresponding quarter of the previous financial year. The government aims to bring down CAD to 3.7 % or $ 70 billion, in 2013/14, from 4.8 % or $ 88.2 billion in 2012/13.

 

The finance ministry has started preparations for Budget 2014/15. With general elections scheduled to be held by May next year, there will only be an interim budget. The new government will present the fiscal Budget.

 

The Supreme Court has barred clinical trials for new drugs till a monitoring mechanism is put in place to protect the lives of people on which the drugs are tested.

 

Mumbai has been named the world’s second most honest city according to a survey on 15 cities worldwide by Readers’ Digest magazine. Finnish capital Helsinki bagged the top spot for the world’s most honest city while Lisbon, the capital of Portugal, proved to be the least honest.  The survey put hundreds of people to test in four continents to find out just how honest they were by dropping wallets and seeing how many would be returned.

 

3.7 % Growth of the core sector in August, a seven month high. This takes the overall growth in April-August this year to 2.3 % compared with 6.3 % in the corresponding period next financial year.

 

$19 million Estimated average spending by companies across the globe including India, on social media this year, according to a global study by information technology major Tata Consultancy Services. This will rise to $ 24 million in 2015.

 

Rising inflation, fewer employment avenues and dwindling earnings are taking a toll on the spending capacity in India. Over 72 % respondents from middle and lower middle income families would be forced to slash their Diwali expenditure by 40 % and on average spend nearly 25 % of their monthly salary on Diwali, according to a survey by Assochem.

 

Analysts believe the shutdown of the US government would have limited impact in sectors such as IT or tourism that are dependent on Visa clearances.

 

 

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 :

Mr. Ashutosh

Designation :

Director

Date :

19.10.2013

 

 

LOCATIONS

 

Registered Office :

111A / 402A,1st Floor, Khnaduja Bhavan, Ashok Nagar, Kanpur – 208012, Uttar Pradesh, India

Tel. No.:

91-515-2829734

Mobile No.:

91-9415414132 (Mr. Ashutosh)

Fax No.:

Not Available

E-Mail :

toshicafoam@yahoo.com

sachan_ca@rediffmail.com

 

 

Factory :

E-45, Site 1 Industrial Area Unnao, Uttar Pradesh, India

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Ashutosh Verma

Designation :

Director

Address :

E-45, Site 1 Industrial Area Unnao, Uttar Pradesh, India

Date of Birth/Age :

02.10.1977

Date of Appointment :

28.10.2005

DIN No.:

02088405

 

 

Name :

Ms. Manju Verma

Designation :

Director

Address :

E-45, Site 1 Industrial Area Unnao, Uttar Pradesh, India

Date of Birth/Age :

10.07.1979

Date of Appointment :

28.10.2005

DIN No.:

01777026

 

 

Name :

Shitala Niranjan

Designation :

Director

Address :

28B/ 82E, Allapur, Allahabad, Uttar Pradesh, India

Date of Appointment :

28.10.2005

DIN No.:

01852396

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Ashutosh Verma

 

110000

Manju Verma

 

170000

Sheetta Niranjan

 

102500

Hargovind Verma

 

125000

Shatrughan Singh

 

72500

Ramesh Kumar Patel

 

10000

Raj Kumari Patel

 

10000

Prahlad Singh

 

10000

Hari Om Singh

 

10000

Ravinder Singh

 

10000

Bhhari Lal

 

10000

Dushyant Singh

 

10000

 

 

 

Total

 

650000

 

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 :

Manufacturer of Polyurethane Foam.

 

 

Terms :

 

Selling :

Cash and credit (30 Days)

 

 

Purchasing :

Cash and credit (30 Days)

 

 

GENERAL INFORMATION

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

State Bank of India, Smeccc Branch, Zonal Office, The Mall,, Kanpur - 208001,

Uttar Pradesh, India

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Short-term borrowings

 

 

State Bank of India C/C (Hypothecation)

4.651

1.942

ICICI Limited

0.007

0.007

Total

4.658

1.949

Note:

 

The  cash  credit  limit  from  State  Bank  of  India  is  secured by hypothecation of current assets the company and E.M of factory land and building.

 

The vehicle loan from lClCl Bank is secured by hypothecation of vehicle.

 

The cash credit limit from the Bank is also secured by personal  guarantee of directors.

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

R.P. Sachan and Associates

Chartered Accountants

Address :

111A/402A, Ashok Nagar, Kanpur – 208012, Uttar Pradesh, India

Tel. No.:

91-515-255541

Mobile No.:

91- 9415058728

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

ABSPS6434K

 

 

Associate Concern:

Verma Trading Company

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs. 7.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

650000

Equity Shares

Rs.10/- each

Rs. 6.500 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

 

6.500

6.500

(b) Reserves & Surplus

 

(2.234)

(3.624)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

4.266

2.876

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

3.405

3.161

(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

Total Non-current Liabilities (3)

 

3.405

3.161

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

4.659

1.949

(b) Trade payables

 

0.850

0.831

(c) Other current liabilities

 

0.280

2.588

(d) Short-term provisions

 

0.046

0.000

Total Current Liabilities (4)

 

5.835

5.368

 

 

 

 

TOTAL

 

13.506

11.405

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

4.233

4.674

(ii) Intangible Assets

 

0.047

0.058

(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)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

1.247

0.004

Total Non-Current Assets

 

5.527

4.736

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

5.601

5.358

(c) Trade receivables

 

1.148

0.260

(d) Cash and cash equivalents

 

0.084

0.049

(e) Short-term loans and advances

 

1.146

1.002

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

7.979

6.669

 

 

 

 

TOTAL

 

13.506

11.405

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

5.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

(3.658)

NETWORTH

 

 

1.342

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

2.072

2] Unsecured Loans

 

 

3.261

TOTAL BORROWING

 

 

5.333

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

6.675

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

5.100

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
1.991

 

Sundry Debtors

 
 
0.299

 

Cash & Bank Balances

 
 
0.007

 

Other Current Assets

 
 
0.000

 

Loans & Advances

 
 
0.209

Total Current Assets

 
 
2.506

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
0.352

 

Other Current Liabilities

 
 
0.648

 

Provisions

 
 
0.000

Total Current Liabilities

 
 
1.000

Net Current Assets

 
 
1.506

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.069

 

 

 

 

TOTAL

 

 

6.675


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Income

21.829

9.903

 

 

 

Other Income

0.077

0.222

 

 

 

TOTAL                                     (A)

21.906

10.125

4.922

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material Consumed

16.501

9.858

 

 

Change in Inventory

0.097

(1.761)

 

 

 

Employees Benefit Expenses

0.732

0.416

 

 

 

Other Expenses

2.232

0.721

 

 

 

TOTAL                                     (B)

19.562

9.234

4.910

 

 

 

 

 

Less

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

2.344

0.891

0.012

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.467

0.283

0.278

 

 

 

 

 

 

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

1.877

0.608

(0.266)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.441

0.575

0.531

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

1.436

0.033

(0.797)

 

 

 

 

 

Less

TAX                                                                  (H)

0.045

0.000

(0.002)

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

1.391

0.033

(0.795)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.14

NA

NA

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

35.000

 

 

Expected Sales (2013-2014): Rs.40.000 Millions

 

The above information has been parted by Mr. Ashutosh Verma (Director)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

6.35

0.33

(16.15)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.58

0.33

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.63

0.29

(10.48)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

0.01

(0.59)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.89

1.78

3.97

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.37

1.24

2.51

 

 

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 four years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

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)

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

 

NOTE: Registered office of the company has been shifted from 2/309 Vivek Khandgomti Nagar, Lucknow, Uttar Pradesh, India to the present address w.e.f 16.02.2008

 

UNSECURED LOAN

 

PARTICULARS

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Long-term Borrowings

 

 

Loan from Directors

2.091

1.847

Loan from Others

1.314

1.314

Total

3.405

3.161

Note: The unsecured loans are interest free and repayable on demand Since no period of repay.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80063966

29/09/2011 *

6,000,000.00

STATE BANK OF INDIA

SMECCC BRANCH, ZONAL OFFICE, THE MALL, KANPUR,
UTTAR PRADESH - 208001, INDIA

B24673402

 

Note: * Date of charge modification

 

FIXED ASSETS

 

  • Land
  • Building
  • Computer
  • Cycle
  • Electric Installation
  • Furniture and Fixture
  • Mobile Phone
  • Office Equipment
  • Plant and Machinery
  • Tata Ace (Vehicle)

 

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.61.78

UK Pound

1

Rs.99.66

Euro

1

Rs.84.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

29

 

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.