MIRA INFORM REPORT

 

 

Report Date :

07.04.2014

 

IDENTIFICATION DETAILS

 

Name :

AARON HELMETS PRIVATE LIMITED (25.08.2013)

 

 

Formerly Known As :

MUTUAL CRAFTS PRIVATE LIMITED

 

 

Registered Office :

36, Mangala Apartments, Block – G, Kalkaji, New Delhi – 110019

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01-01-2004

 

 

Com. Reg. No.:

55-123815

 

 

Capital Investment / Paid-up Capital :

Rs.6.238 Millions

 

 

CIN No.:

[Company Identification No.]

U51909DL2004PTC123815

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELM13632D

 

 

PAN No.:

[Permanent Account No.]

AADCM8500F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Aaron Helmets, Bike Helmets

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 241000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

There are loss recorded by the company during 2013.

 

 The rating also takes into consideration modest scale of operation, competitive industry, weak financial risk profile marked by net loss stretched liquidity position and weak debt coverage indicators.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

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

 

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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Fund Based Limits=B-

Rating Explanation

Have high risk of default.

Date

January, 2014

 

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 BY

 

Name :

Mr. Subhash Roy

Designation :

General  Manager Marketing

Contact No.:

91-9810727658

Date :

20.03.2014

 

 

LOCATIONS

 

Registered Office :

36, Mangala Apartments, Block – G, Kalkaji, New Delhi-110019, India

Tel. No.:

91-11-25330754 / 26257400

Mobile No.:

91-9810231594 (Mr. Sushil Kumar Aggarwal)

91-9810727658 (Mr. Subhash Roy)

Fax No.:

91-11-25330755 / 26251200

E-Mail :

mutualcraft@hotmail.com

rsmodi@yahoo.com

Website :

http://www.mutualcraft.com

http://www.aaronhelmet.com

Area :

2000 Sq. ft.

Location :

Owned

 

 

Factory:

Plot No. A-1, Eldeco-Sidcul Industrial Park, P.O. Sitarganj-262405
District Udham Singh Nagar, Uttarakhand, India

Tel No.:

91-5948-260595

Fax No.:

91-5948-260595

Location :

Owned

 

 

Marketing Office :

A-53, Hari Vihar, Opposite Metro Pillar No. 816, Main Dwarka Metro Station, New Delhi-110078, Delhi, India

Location :

Rented

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Sushil Kumar Aggarwal

Designation :

Managing Director

Address :

36, Mangla Apartments, Block G, Kalkaji, New Delhi, India

Date of Birth/Age :

06.12.1954

Qualification :

B.E.

Date of Appointment :

13.04.2006

DIN No.:

00182607

 

 

Name :

Ms. Tulika Agarwal

Designation :

Director

Address :

36, Mangla Apartments, Block G, Kalkaji, New Delhi, India

Date of Birth/Age :

12.12.1974

Date of Appointment :

13.04.2006

DIN No.:

01926556

 

 

KEY EXECUTIVES

 

Name :

Mr. Subhash Roy

Designation :

General  Manager Marketing

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Tulika Agarwal

309990

49.70

Sushil Kumar Agarwal

35000

5.61

Manjula Agarwal

278768

44.69

Total

623758

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Aaron Helmets, Bike Helmets

 

 

Products :

·         Bike Helmets

·         Cruz Helmets

·         Motorcycle Helmets

·         Twister Décor Helmets

·         Driving Helmets

·         Jet Flyer Helmets

·         Baby Full Helmets

·         Vintage Plain Helmets

·         Safety Helmets

·         Designer Helmets

·         Baby Open Helmets

·         Vintage Décor Helmets

·         Modular Helmets

·         Motorbike Helmets

·         Cruz Décor Helmets

·         Two Wheeler Accessories

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         State Bank of India, Rudrapur Branch, Udham Singh Nagar - 263153, Uttaranchal, India

·         ICICI Bank Limited, New Delhi, India

·         HDFC Bank Limited, New Delhi, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R S Modi and Company

Chartered Accountants

Address :

13/29, Rachgna Building, 2nd Floor, Ajmal Khan Road, Karol Bagh, Delhi, India

PAN No.:

AACFR7748A

Tel. No.:

25814030

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

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

 

 

 

 

623758

Equity Shares

Rs.10/- each

Rs.6.238 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

6.238

5.483

5.483

(b) Reserves & Surplus

54.095

45.743

45.396

(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)

60.333

51.226

50.879

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

18.125

11.800

66.776

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

18.125

11.800

66.776

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

75.419

85.198

22.539

(b) Trade payables

23.180

19.287

16.312

(c) Other current liabilities

8.090

9.036

9.316

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

106.689

113.521

48.167

 

 

 

 

TOTAL

185.147

176.547

165.822

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

96.839

96.173

99.516

(ii) Intangible Assets

0.000

0.000

0.005

(iii) Capital work-in-progress

0.000

0.742

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

19.815

17.135

17.290

(d)  Long-term Loan and Advances

1.999

1.316

0.129

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

118.653

115.366

116.940

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.571

18.904

13.483

(c) Trade receivables

34.867

30.375

24.844

(d) Cash and cash equivalents

4.704

6.236

6.199

(e) Short-term loans and advances

4.352

5.666

4.356

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

66.494

61.181

48.882

 

 

 

 

TOTAL

185.147

176.547

165.822

 

 

PROFIT & LOSS ACCOUNT

                               

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

85.671

 

 

Other Income

 

 

1.987

 

 

TOTAL                                     (A)

NA

NA

87.658

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Material Consumed

 

 

53.553

 

 

Manufacturing, Administrative and Selling Expenses

 

 

30.762

 

 

Increase/(Decrease) in Finished Goods

 

 

(1.987)

 

 

TOTAL                                     (B)

NA

NA

82.328

 

 

 

 

 

Less

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

 

 

5.330

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

 

3.532

 

 

 

 

 

 

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

(3.510)

5.536

1.798

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

3.929

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

 

 

(3.784)

 

 

 

 

 

Less

TAX                                                                  (H)

 

 

(17.290)

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

NA

NA

13.506

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

 

(17.897)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

 

 

(4.373)

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

0.70

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA
NA
15.41

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

NA
NA
(4.42)

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

NA
NA
(2.55)

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

NA
NA
0.07

 

 

 
 
 

Debt Equity Ratio

(Total Liability/Networth)

 

1.55

1.89

1.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.62

0.54

1.01

 

 

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

5.483

5.483

6.238

Reserves & Surplus

45.396

45.743

54.095

Net worth

50.879

51.226

60.333

 

 

 

 

long-term borrowings

66.776

11.800

18.125

Short term borrowings

22.539

85.198

75.419

Total borrowings

89.315

96.998

93.544

Debt/Equity ratio

1.755

1.894

1.550

 

 

 

 

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 one 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

Yes

 

NOTE: Registered office address of the company has been shifted from 201 Link Apartments 18, Patparganj, New Delhi – 110092, India to the present address w.e.f. 13.04.2006

 

OPERATIONS:

During the Financial Year ended 31.03.2013 The Company has earned Profit of Rs.3.510 Millions before Depreciation as against the Profit of Rs.5.536 Millions in the preceding year. There is an increase in turnover of by 4.17% during the year audit which reflects that the brand of the company has started holding its roots and will improve further in the current financial year inspite of the stiff competition. The directors are confident to make turnaround during the current financial year. The company has inspite the recession has targeted a turnover of 200.000 Millions during the current financial year.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10061829

13/12/2012 *

64,300,000.00

STATE BANK OF INDIA

SME RUDRAPUR BRANCH, KASHIPUR ROAD, NEAR SANJEEVNI HOSITAL RUDRAPUR, UDHAM SINGH NAGAR, UTTARAKHAND
- 263153, INDIA

B65478737

2

10061832

07/07/2007

38,600,000.00

STATE BANK OF INDIA

RUDRAPUR BRANCH, UDHAM SINGH NAGAR, UTTARAKHAND - 263153, INDIA

A20057204

 

* Date of charge modification


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.60.32

UK Pound

1

Rs.100.04

Euro

1

Rs.82.65

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

 

27

 

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.