MIRA INFORM REPORT

 

 

Report Date :

05.09.2013

 

IDENTIFICATION DETAILS

 

Name :

SUNFRESH AGRO INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

Gat No. 121/2A, At Post Ranjankhol, Taluka Rahata, District Ahmednagar, Shrirampur – 413720, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

22.01.2007

 

 

Com. Reg. No.:

11-129505

 

 

Capital Investment / Paid-up Capital :

Rs. 376.350 Millions

 

 

CIN No.:

[Company Identification No.]

U01122PN2007PTC129505

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNES21356G

 

 

PAN No.:

[Permanent Account No.]

AAKCS5451Q / ACGPN8857L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Milk Products.

 

 

No. of Employees :

700 (Approximately)

 

 

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 3900000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. Financially company has performed well in the year 2010-2011. Trade relation are reported to be fair. Business is active. Payments are reported to be usually correct and as per commitment.

 

The company can be considered for business dealing at usual trade terms and condition.

 

Note: Profit and Loss Account for the year 2012 is not available

 

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

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities : “BBB-”

Rating Explanation

Having moderate degree of safety regarding timely servicing of financial obligation.

Date

December, 2012

 

 

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. Ismail Shaikh

Designation :

Senior Accounts Manager

Contact No.:

91-9011065006

Date :

04.09.2013

 

 

LOCATIONS

 

Registered Office :

Gat No. 121/2A, At Post Ranjankhol, Taluka Rahata, District Ahmednagar, Shrirampur – 413720, Maharashtra, India

Tel. No.:

91-2422-2645901

Mobile No.:

91-9011065006 (Mr. Ismail Shaikh)

Fax No.:

Not Available

E-Mail :

ajay.topale@prabhatfresh.co.in

vijay2pdpl@hotmail.com

vivek.nirmal@hotmail.com

cs@prabhatfresh.org

 

 

Factory :

Plot No. U-4, Prabhat – Food Park Nirmal Nagar – Post – Talak Nagar, Tal – Rahata, Ahmed Nagar - 413720, Maharashtra, India

Tel. No.:

91-2422-645904 / 05 / 06

Fax No.:

91-2422-265816

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Arvind Jagannath Nirmal

Designation :

Additional Director

Address :

Central Bank Colony, Behind Ashoka Hotel, Sangamner Road, Shrirampur, Ahmednagar – 413720, Maharashtra, India

Date of Birth/Age :

17.08.1978

Date of Appointment :

29.09.2012

DIN No. :

00035363

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U15203PN1998PTC013068

PRABHAT DAIRY PRIVATE LIMITED

Whole-time director

29/09/2007

25/11/1998

-

Active

NO

2

U15142PN2008PLC131439

SUNFRESH SOYA OILS REFINERIES LIMITED

Director

18/02/2008

18/02/2008

-

Amalgamated

NO

3

U15200PN2009PTC134859

PRABHAT NUTRITIOUS & FROZEN FOOD INDUSTRIES PRIVATE LIMITED

Director

30/09/2011

21/10/2009

-

Active

NO

4

U01122PN2007PTC130915

PRABHAT AGRI PROJECT DEVELOPMENT Private Limited

Director

29/09/2012

27/02/2012

-

Active

NO

5

U15209PN2010PTC136135

CHEESE LAND AGRO (INDIA) PRIVATE LIMITED

Director

29/09/2012

27/02/2012

-

Active

NO

6

U01122PN2007PTC129505

SUNFRESH AGRO INDUSTRIES PRIVATE LIMITED

Director

29/09/2012

27/02/2012

-

Active

NO

 

 

Name :

Mr. Vivek Sarangdhar Nirmal

Designation :

Director

Address :

At Post Ranjankhol, Taluka Rahata, Shrirampur, Ahmednagar - 413720, Maharashtra, India

Date of Birth/Age :

16.08.1983

Date of Appointment :

22.01.2007

PAN No. :

ACGPN8857L

DIN No. :

00820923

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U01122PN2007PTC129505

SUNFRESH AGRO INDUSTRIES PRIVATE LIMITED

Director

22/01/2007

22/01/2007

-

Active

NO

2

U01122PN2007PTC130915

PRABHAT AGRI PROJECT DEVELOPMENT PRIVATE LIMITED

Director

26/10/2007

26/10/2007

-

Active

NO

3

U15209PN2010PTC136135

CHEESE LAND AGRO (INDIA) PRIVATE LIMITED

Director

22/04/2010

22/04/2010

-

Active

NO

4

U15200PN2010PTC137025

PRABHAT MILK AND AGRO INDUSTRIES PRIVATE LIMITED

Director

03/08/2010

03/08/2010

-

Amalgamated

NO

5

U15142PN2008PLC131439

SUNFRESH SOYA OILS REFINERIES LIMITED

Director

30/09/2011

21/03/2011

-

Amalgamated

NO

6

U15200PN2009PTC134859

PRABHAT NUTRITIOUS AND FROZEN FOOD INDUSTRIES PRIVATE LIMITED

Director

29/09/2012

27/02/2012

-

Active

NO

7

U15203PN1998PTC013068

PRABHAT DAIRY PRIVATE LIMITED

Managing director

28/09/2012

01/05/2012

-

Active

NO

 

 

Name :

Mr. Rajesh Kumar Srivastava

Designation :

Nominee Director

Address :

S-376, Ground Floor, Panchshila Park, New Delhi – 110017, India

Date of Birth/Age :

20.03.1957

Date of Appointment :

28.09.2012

DIN No. :

00302223

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U67120MH2003PTC139711

RABO INDIA SECURITIES PRIVATE LIMITED

Managing director

20/01/2007

01/06/2006

06/01/2009

Active

NO

2

U65929HR1998PLC037509

RABO INDIA FINANCE LIMITED

Director

18/07/2008

15/03/2007

15/12/2009

Active

NO

3

U67190DL2006PTC191588

RABO EQUITY ADVISORS PRIVATE LIMITED

Managing director

18/07/2008

21/04/2008

-

Active

NO

4

U24239AP2006PLC050060

SRI BIOTECH LABORATORIES INDIA LIMITED

Director

03/03/2009

02/03/2009

-

Active

NO

5

U01110AP1997PTC026890

SRI BIOREMEDIES PRIVATE LIMITED

Director

05/03/2009

04/03/2009

-

Active

NO

6

U15493DL1991PTC205408

ADM AGRO INDUSTRIES KOTA AND AKOLA PRIVATE LIMITED

Director

05/11/2009

05/11/2009

16/08/2011

Active

NO

7

L74899DL1990PLC041790

LT FOODS LIMITED

Nominee director

30/09/2010

09/11/2009

-

Active

NO

8

U15209DL2005PLC135838

DAAWAT FOODS LIMITED

Nominee director

29/09/2010

29/12/2009

-

Active

NO

9

U02001DL1992PLC047666

GLOBAL GREEN COMPANY LIMITED

Director

30/09/2010

31/03/2010

-

Active

NO

10

U74899UP1993PLC034039

VACMET INDIA LIMITED

Director

12/08/2011

19/08/2010

-

Active

NO

11

U74140MH2004PLC148859

NATIONAL COLLATERAL MANAGEMENT SERVICES LIMITED

Director

25/08/2011

13/06/2011

-

Active

NO

12

U01119AP2003PTC041810

SUPER AGRISEEDS PRIVATE LIMITED

Nominee director

30/03/2012

30/03/2012

-

Active

NO

13

U01122PN2007PTC129505

SUNFRESH AGRO INDUSTRIES PRIVATE LIMITED

Nominee director

28/09/2012

28/09/2012

-

Active

NO

14

U15200PN2009PTC134859

PRABHAT NUTRITIOUS AND FROZEN FOOD INDUSTRIES PRIVATE LIMITED

Nominee director

28/09/2012

28/09/2012

-

Active

NO

15

U15203PN1998PTC013068

PRABHAT DAIRY PRIVATE LIMITED

Nominee director

28/09/2012

28/09/2012

-

Active

NO

 

 

Name :

Mr. Suneet Subhash Gupta

Designation :

Nominee Director

Address :

A-63, Block A, Defence Colony, New Delhi – 110024, India

Date of Birth/Age :

20.02.1970

Date of Appointment :

28.09.2012

DIN No. :

01653720

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U67190DL2006PTC191588

RABO EQUITY ADVISORS PRIVATE LIMITED

Director

19/09/2008

19/09/2008

-

Active

NO

2

U24239AP2006PLC050060

SRI BIOTECH LABORATORIES INDIA LIMITED

Director

03/03/2009

02/03/2009

-

Active

NO

3

U01110AP1997PTC026890

SRI BIOREMEDIES PRIVATE LIMITED

Director

05/03/2009

04/03/2009

-

Active

NO

4

U15209DL2005PLC135838

DAAWAT FOODS LIMITED

Nominee director

29/09/2010

29/12/2009

-

Active

NO

5

L74899DL1990PLC041790

LT FOODS LIMITED

Alternate director

29/01/2010

29/01/2010

26/05/2010

Active

NO

6

U74140MH2004PLC148859

NATIONAL COLLATERAL MANAGEMENT SERVICES LIMITED

Director

25/08/2011

13/06/2011

-

Active

NO

7

U01122PN2007PTC129505

SUNFRESH AGRO INDUSTRIES PRIVATE LIMITED

Nominee director

28/09/2012

28/09/2012

-

Active

NO

8

U15200PN2009PTC134859

PRABHAT NUTRITIOUS AND FROZEN FOOD INDUSTRIES PRIVATE LIMITED

Nominee director

28/09/2012

28/09/2012

-

Active

NO

9

U15203PN1998PTC013068

PRABHAT DAIRY PRIVATE LIMITED

Nominee director

28/09/2012

28/09/2012

-

Active

NO

 

 

Name :

Mr. Rahul Dinesh Rai

Designation :

Alternate Director

Address :

7/16, DDA Flats, Bhagwan Dass Road, New Delhi – 110001, India

Date of Birth/Age :

12.01.1979

Date of Appointment :

28.09.2012

DIN No. :

02774749

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U15203PN1998PTC013068

PRABHAT DAIRY PRIVATE LIMITED

Alternate director

28/09/2012

28/09/2012

-

Active

NO

2

U01122PN2007PTC129505

SUNFRESH AGRO INDUSTRIES PRIVATE LIMITED

Alternate director

28/09/2012

28/09/2012

-

Active

NO

3

U15200PN2009PTC134859

PRABHAT NUTRITIOUS AND FROZEN FOOD INDUSTRIES PRIVATE LIMITED

Alternate director

28/09/2012

28/09/2012

-

Active

NO

 

 

Name :

Mr. Sebastien Marc Fleury

Designation :

Nominee Director

Address :

28 rue Mere Marie Pia 91480 Quincy sous Senart France

Date of Birth/Age :

11.07.1972

Date of Appointment :

07.06.2013

DIN No. :

06598330

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U15203PN1998PTC013068

PRABHAT DAIRY PRIVATE LIMITED

Nominee director

07/06/2013

07/06/2013

-

Active

NO

2

U15209PN2010PTC136135

CHEESE LAND AGRO (INDIA) PRIVATE LIMITED

Nominee director

07/06/2013

07/06/2013

-

Active

NO

3

U15200PN2009PTC134859

PRABHAT NUTRITIOUS AND FROZEN FOOD INDUSTRIES PRIVATE LIMITED

Nominee director

07/06/2013

07/06/2013

-

Active

NO

4

U01122PN2007PTC130915

PRABHAT AGRI PROJECT DEVELOPMENT PRIVATE LIMITED

Nominee director

07/06/2013

07/06/2013

-

Active

NO

5

U01122PN2007PTC129505

SUNFRESH AGRO INDUSTRIES PRIVATE LIMITED

Nominee director

07/06/2013

07/06/2013

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Ismail Shaikh

Designation :

Senior Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Equity Shareholders

 

No. of Shares

Vivek Sarangdhar Nirmal

 

1

Cheese Land Agro (India) Private Limited, India

 

37483254

Total

 

37483255

 

Names of Preference Shareholders

 

No. of Shares

Sarangdhar R. Nirmal

 

100

Vivek Sarangdhar Nirmal

 

100

Anil T. Kadu

 

40

Kishor R. Nirmal

 

100

Arvind J. Nirmal

 

100

Vijaya S. Nirmal

 

30

Vijay Mohan Harde

 

30

Anil T. Kadu

 

14085

Rekha Anil Kadu

 

14775

Balasaheb M. Harde

 

6020

Chandrakant K. Nale

 

18426

Vilas G. Gole

 

250

Ganesh B. Jangire

 

12115

Prabhakar P. Kasab

 

8166

Nidhi V. Nirmal

 

23120

Nisha K. Nirmal

 

44210

Lahu M. Pawar

 

8833

Sarangdhar R. Nirmal

 

250

Vijaya S. Nirmal

 

250

Kishor R. Nirmal

 

250

Nisha K. Nirmal

 

250

Vijay Mohan Harde

 

50

Shaila Harde

 

50

Vivek Sarangdhar Nirmal

 

50

Kashinath Girhe

 

50

Total

 

151700

 

As on 29.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Milk Products.

 

 

Products :

Item Code No. (ITC Code)

Product Description

04022910

Milk and Allied Products

 

 

Terms :

 

Selling :

Credit

 

 

Purchasing :

Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

700 (Approximately)

 

 

Bankers :

·         HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

 

Vijaya Bank, Vinayak Niwas, 1206/A-32, Shirole Road, Opposite Sambhaji Park, Pune - 411004, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

403.358

492.259

 

 

 

SHORT TERM BORROWINGS

 

 

Rupee term loans from banks

376.670

201.356

Total

780.028

693.615

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shashank Suvarnpathaki and Company

Chartered Accountants

Address :

3801 Barde Lane, Navi Peth, Ahmednagar – 414001, Maharashtra, India

Mobile No. :

91-9822069404

Mobile No. :

AONPS9755F

 

 

Holding company :

Cheese Land Agro (India) Private Limited, India

CIN No.: U15209PN2010PTC136135

 

 

Ultimate Holding company :

Prabhat Dairy Private Limited, India

CIN No.: U15203PN1998PTC013068

 

 

Associate :

·         Prabhat Nutritious and Frozen Food Industries Private Limited, India

CIN No.: U15200PN2009PTC134859

 

Prabhat Agri Project Development Private Limited, India

CIN No.: U01122PN2007PTC130915

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

56348300

Equity Shares

Rs.10/- each

Rs.563.483 Millions

151700

Preference Shares

Rs.10/- each

Rs. 1.517 Millions

 

 

 

 

 

Total

 

Rs. 565.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

37483255

Equity Shares

Rs.10/- each

Rs. 374.833 Millions

151700

Preference Shares

Rs.10/- each

Rs. 1.517 Millions

 

 

 

 

 

Total

 

Rs. 376.350 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

 

376.350

300.000

(b) Reserves & Surplus

 

608.434

80.012

(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)

 

984.784

380.012

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

615.496

492.259

(b) Deferred tax liabilities (Net)

 

86.266

40.600

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.282

0.063

Total Non-current Liabilities (3)

 

702.044

532.922

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

376.670

201.356

(b) Trade payables

 

78.814

41.339

(c) Other current liabilities

 

164.239

85.298

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

619.723

327.993

 

 

 

 

TOTAL

 

2306.551

1240.927

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

1657.681

701.019

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

57.043

21.312

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.054

0.054

(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

Total Non-Current Assets

 

1714.778

722.385

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

106.906

120.729

(c) Trade receivables

 

388.489

280.489

(d) Cash and cash equivalents

 

29.173

4.307

(e) Short-term loans and advances

 

52.252

101.590

(f) Other current assets

 

14.953

11.427

Total Current Assets

 

591.773

518.542

 

 

 

 

TOTAL

 

2306.551

1240.927

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

40.705

2] Share Application Money

 

 

161.115

3] Reserves & Surplus

 

 

11.767

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

213.587

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

319.013

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

319.013

DEFERRED TAX LIABILITIES

 

 

11.618

 

 

 

 

TOTAL

 

 

544.218

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

187.212

Capital work-in-progress

 

 

218.578

 

 

 

 

INVESTMENT

 

 

0.156

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

13.582

 

Sundry Debtors

 

 

117.556

 

Cash & Bank Balances

 

 

3.703

 

Other Current Assets

 

 

 0.000

 

Loans & Advances

 

 

13.325

Total Current Assets

 

 

148.166

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

16.803

 

Other Current Liabilities

 

 

0.822

 

Provisions

 

 

3.234

Total Current Liabilities

 

 

20.859

Net Current Assets

 

 

127.307

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

10.965

 

 

 

 

TOTAL

 

 

544.218

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

 

31.03.2011

31.03.2010

 

SALES

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

 

302.302

363.722

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

 

290.024

326.857

 

 

 

 

 

Less

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

 

12.278

36.865

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

NA

0.000

14.843

 

 

 

 

 

 

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

 

12.278

22.022

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

0.920

2.994

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

 

11.358

19.028

 

 

 

 

 

Less

TAX                                                                  (H)

 

1.200

10.994

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

10.158

8.034

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

0.34

1.97

 

Particulars

 

 

 

31.03.2013

 

 

 

 

Sales Turnover (Approximately)

 

 

5500.000

 

 

 

 

 

The above information has been parted by Mr. Ismail Shaikh (Senior Accounts Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

 

PAT / Total Income

(%)

NA

3.36

5.23

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

0.93

5.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.03

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.01

1.83

1.49

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.95

1.58

7.10

 

 

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

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 two 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)

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10402153

20/12/2012

470,000,000.00

STATE BANK OF INDIA INDUSTRIAL FINANCE BRANCH -LEA
D BANK

TARA CHAMBERS,2ND FLOOR NEAR MARIAAIPOLICE CHOWKY, OLD PUNE MUMBAI HIGHWAY, WAKDEWADI, PUNE - 411003, MAHARASHTRA, INDIA

B67763425

2

10395119

08/12/2012

322,500,000.00

BANK OF MAHARASHTRA

CHATURSHRUNGI BRANCH , 132 B, GANESH KHIND ROAD,
UNIVERSITY ROAD, PUNE - 411007, MAHARASHTRA, INDIA

B65215311

3

10317930

03/04/2013 *

299,500,000.00

VIJAYA BANK

VINAYAK NIWAS, 1206/A-32, SHIROLE ROAD, OPPOSITE SAMBHAJI PARK, PUNE - 411004, MAHARASHTRA, INDIA

B73082315

4

10315191

08/02/2013 *

550,000,000.00

BANK OF INDIA CONSORTIUM

1162/6, UNIVERSITY ROAD, SHIVAJINAGAR, PUNE - 411005, MAHARASHTRA, INDIA

B71000764

5

10311624

22/02/2011

100,000,000.00

CANARA BANK

RAMESH MARKET, MAIN ROAD, SHRIRAMPUR - 413709, MAHARASHTRA, INDIA

B15470024

6

10179335

10/08/2012 *

587,000,000.00

BANK OF INDIA

PUNE MID CORPORATE BRANCH, 1162/6, SHIVAJINAGAR,
UNIVERSITY ROAD, PUNE - 411005, MAHARASHTRA, INDIA

B57263741

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Rupee term loans from others

212.138

0.000

Total

212.138

0.000

 

 

FIXED ASSETS

 

·         Land

Buildings

Factory Building

Plant and Equipment

Factory Equipments

Vehicles

Office Equipment

Computer Equipments

Other 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.67.03

UK Pound

1

Rs.104.32

Euro

1

Rs.88.24

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

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

 

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.