MIRA INFORM REPORT

 

 

Report Date :

02.04.2014

 

IDENTIFICATION DETAILS

 

Name :

IMAGINATIVE FLEXIPACKS LIMITED

 

 

Registered Office :

ZB-19/487, Dilshad Garden, G. T. Road, Shahdara, Delhi - 110095

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

08.08.1996

 

 

Com. Reg. No.:

55-081036

 

 

Capital Investment / Paid-up Capital :

Rs. 11.625 Millions

 

 

CIN No.:

[Company Identification No.]

U25202DL1996PLC081036

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Paper Cupes and Paper Glasses

 

 

No. of Employees :

Not Available

 

 

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 77000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There appears drastic dip in sales turnover of the company during the financial year 2013. Reserves of the company seems to be low.

 

However, trade relations are fair. Business is active. Payment terms are 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

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. Rakesh Bansal

Designation :

Director

Contact No.:

91-9811319194

Date :

11.03.2014

 

 

LOCATIONS

 

Registered Office / Factory :

ZB-19/487, Dilshad Garden, G. T. Road, Shahdara, Delhi – 110095, India

Tel. No.:

91-11-22591638

Mobile No.:

91-9811319194 (Mr. Rakesh Bansal)

Fax No.:

91-11-22591638

E-Mail :

maginativeflexipacks@yahoo.com

imaginativeflexipacks@yahoo.com

Area :

10000 Sq. Ft.

Location :

Owned

 

 

DIRECTORS

 

As on: 27.09.2013

 

Name :

Ms. Sangeeta Bansal

Designation :

Director

Address :

C-1/96, Pushpanjali Vikas Marg, Delhi-110092, India

Date of Birth/Age :

09.05.1962

Date of Appointment :

08.08.1996

DIN No.:

00009426

 

 

Name :

Mr. Rakesh Bansal

Designation :

Director

Address :

C-1/96, Pushpanjali Vikas Marg, Delhi-110092, India

Date of Birth/Age :

20.08.1958

Date of Appointment :

08.08.1996

DIN No.:

00009463

 

 

Name :

Mr. Ratan Prakash Sheel

Designation :

Director

Address :

C-1/96, Pushpanjali Vikas Marg, Delhi-110092, India

Date of Birth/Age :

06.03.1935

Date of Appointment :

24.11.2006

DIN No.:

00009477

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 27.09.2013

 

Names of Shareholders

No. of Shares

Rakesh Bansal

516498

Sangeeta Bansal

351520

Rattan Prakash Sheel

93957

Vijay Mohan

350

Shyam Kishore

350

Sandeep Kumar Gupta

350

Babita Gupta

350

Hema Gupta

350

Sneh Lata Gupta

350

Sanjay Kr. Gupta

700

Kajori Aggarwal

350

Ritika Bansal

90350

Manju Aggarwal

350

Kanika Aggarwal

350

Shivika Bansal

90825

S S Watch House Private Limited, India

4500

Kapeeshwer Homes Private Limited

2500

Gautam Budh Infrastructure Private Limited, India

3000

Utkarsh Printing Press Private Limited, India

1500

Jitendra Singh

1500

Jai Kishen

2500

 

 

TOTAL

1162500

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 27.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

1.00

Directors or relatives of directors

 

98.63

Other top fifty shareholders

 

0.37

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Paper Cupes and Paper Glasses

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

  • Oriental Bank of Commerce, B-15, Street No. 2, Rajgarh Colony, Delhi - 110031, Delhi, India
  • Axis Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Oriental Bank of Commerce

7.332

0.000

Axis Bank Limited – Car Loans

0.620

1.296

Kotak Mahindra Prime Limited

0.325

0.000

 

 

 

Short term borrowings

 

 

Oriental Bank of Commerce – C.C Limit

5.465

5.587

 

 

 

Total

13.742

6.883

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Vivek Sanjay and Company

Chartered Accountants

Address :

207, Triveni Plaza, 17-A/56, W.E.A. Karol Bagh, New Delhi-110005, India

Tel. No.:

91-11-28758777 / 28759777 / 42502959

PAN No.:

AACFV5772E

 

 

Related Parties :

  • Packwell Industries
  • Carry Well Packaging Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 27.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1162500

Equity Shares

Rs.10/- each

Rs.11.625 Millions

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

 

31.03.2012

 

31.03.2011

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

11.625

11.625

11.625

(b) Reserves & Surplus

7.677

6.960

6.551

(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)

19.302

18.585

18.176

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

8.277

1.296

1.451

(b) Deferred tax liabilities (Net)

0.000

1.304

1.243

(c) Other long term liabilities

0.175

0.024

0.000

(d) long-term provisions

0.328

0.255

0.273

Total Non-current Liabilities (3)

8.780

2.879

2.967

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.915

5.587

4.962

(b) Trade payables

14.954

7.100

8.118

(c) Other current liabilities

10.738

5.140

4.446

(d) Short-term provisions

0.012

0.050

0.112

Total Current Liabilities (4)

33.619

17.877

17.638

 

 

 

 

TOTAL

61.701

39.341

38.781

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

25.755

16.236

14.344

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.440

3.840

3.047

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.001

0.001

0.001

(c) Deferred tax assets (net)

0.662

0.000

0.000

(d)  Long-term Loan and Advances

2.212

0.570

0.188

(e) Other Non-current assets

0.126

0.212

0.059

Total Non-Current Assets

29.196

20.859

17.639

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

6.020

6.525

11.113

(c) Trade receivables

4.447

8.308

6.981

(d) Cash and cash equivalents

0.111

0.147

0.085

(e) Short-term loans and advances

21.927

3.502

2.963

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

32.505

18.482

21.142

 

 

 

 

TOTAL

61.701

39.341

38.781

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

21.215

47.758

47.538

 

Other Income

0.168

0.629

0.171

 

TOTAL (A)

21.383

48.387

47.709

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

16.026

37.127

 

 

Purchases of Stock-in-Trade

3.501

2.400

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

2.240

(1.187)

 

 

Employees benefits expense

1.229

1.187

 

 

Other expenses

2.613

5.934

 

 

Extraordinary Items

(5.047)

0.000

 

 

TOTAL (B)

20.562

45.461

44.098

 

 

 

 

 

Less

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

0.821

2.926

3.611

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.182

1.183

1.040

 

 

 

 

 

 

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

(0.361)

1.743

2.571

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.888

1.534

2.023

 

 

 

 

 

 

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

(1.249)

0.209

0.548

 

 

 

 

 

Less

TAX (I)

(1.966)

0.061

(0.173)

 

 

 

 

 

 

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

0.717

0.148

0.721

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.890 

 1.481

0.760

 

 

 

 

 

Add

MAT CREDIT ENTITLEMENT

0.000

0.261

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.607

1.890

1.481

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.62

0.13

0.63

 

 

Expected Sales (2013-2014): Rs. 45.000 Millions

 

The above information has been parted by Mr. Rakesh Bansal (Director)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

3.35

0.31

1.51

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(5.89)

0.44

1.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.06)

0.59

1.53

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.06)

0.01

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.83

0.38

0.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.97

1.03

1.95

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

11.625

11.625

11.625

Reserves & Surplus

6.551

6.960

7.677

Net worth

18.176

18.585

19.302

 

 

 

 

long-term borrowings

1.451

1.296

8.277

Short term borrowings

4.962

5.587

7.915

Total borrowings

6.413

6.883

16.192

Debt/Equity ratio

0.353

0.370

0.839

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

47.538

47.758

21.215

 

 

0.463

(55.578)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

47.538

47.758

21.215

Profit

0.721

0.148

0.717

 

1.52%

0.31%

3.38%

 

 

 

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

Yes

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

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

Yes

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 LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Others

2.450

0.000

 

 

 

Total

2.450

0.000

 

NOTE: Registered office has been shifted from 591-B, Nakul Galivishwas Nagar, Shahdara, Delhi-110032, India to the present address w.e.f.18.12.2006.

 

 

FIXED ASSETS

 

  • Industrial Plot
  • Printing Machine
  • Plant and Machinery
  • Fire Extinguisher
  • Air conditioner
  • Computer
  • Electric Installation
  • Car
  • Celluar Phone
  • Furniture and Fixtures
  • Factory Building
  • Generator
  • Water cooler
  • Motor Cycles

 


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. 60.10

UK Pound

1

Rs. 99.85

Euro

1

Rs. 82.58

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--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

NO

--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.