Report Date :

11.08.2014

 

IDENTIFICATION DETAILS

 

Name :

CARAFOR FABRICS PRIVATE LIMITED

 

 

Registered Office :

L-10/A, Ganga Tower, Mahipalpur, New Delhi-110037

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

21.02.2006

 

 

Com. Reg. No.:

55-146662

 

 

Capital Investment / Paid-up Capital :

Rs.2.390 Millions

 

 

CIN No.:

[Company Identification No.]

U18101DL2006PTC146662

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELC08757A

 

 

PAN No.:

[Permanent Account No.]

AACCC7755P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Mattresses.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 22000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

There seems a growth in the company’s profit during 2013 however, borrowings recorded by the company seems to be huge and increasing.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

 

 

 

 

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. J. P. Yadav

Designation :

Accounts Executive

Contact No.:

91-11-26789605

Date :

07.08.2014

 

 

LOCATIONS

 

Registered Office :

L-10/A, Ganga Tower, Mahipalpur, New Delhi-110037, Delhi, India

Tel. No.:

91-11-26789605

Mobile No.:

91-9811006437 (Mrs. Sonia Bhalla)

Fax No.:

Not Available

E-Mail :

cs@coinmen.in

carafor@gmail.com

aditi_associates@rediffmail.com

dharmendras@abhipra.com

 

 

Factory :

Plot No. 365, Sector 7, IMT, Manesar, Gurgaon-122001, Haryana, India

Tel. No.:

91-124-4036365/4106862

           

 

DIRECTORS

 

As on 21.09.2013

 

Name :

Mr. Aneel Sahni

Designation :

Director

Address :

B-10, Rose Apttssector, 14 Extension, Rohini, Delhi - 110085, India

Date of Birth/Age :

03.01.1956

Date of Appointment :

21.02.2006

DIN No.:

00058186

 

 

Name :

Ms. Rashi

Designation :

Additional director

Address :

1092/1, Ward 1, C-II Floor, Mehrauli, Gadaipur, Delhi-110030, Delhi, India 

Date of Birth/Age :

15.04.1971

Date of Appointment :

15.12.2013

DIN No.:

05317879

 

 

KEY EXECUTIVES

 

Name :

Mr. J. P. Yadav

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 21.09.2013

 

Names of Shareholders

No. of Shares

Aneel Sahni

229999

Vaibhav Sharma

20001

TOTAL

250000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 21.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Mattresses.

 

 

Products :

·         Cushion

·         Mattress

 

 

Exports :

 

Products :

Finished Goods

Countries :

U. K.

 

 

Imports :

 

Products :

Raw Material

Countries :

U. K.

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Raj Packers

·         R. V. International

·         Kensu Machines Private Limited

 

 

Customers :

·         Baan Ganga Impex

·         Aastha Enterprises

·         Mangalam International

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

·         Punjab National Bank, Parliament Street Branch, 5 Sansad Marg, New Delhi - 110001, India

·         HDFC Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loans

31.03.2013

31.03.2012

LONG TERM BORROWINGS

 

 

Term Loan – From Bank

 

 

Packing credit limit with Punjab National Bank

0.000

7.791

Duty Drawback Loan - Punjab National Bank

0.000

1.104

Total

0.000

8.895

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Harpal Singh

Chartered Accountant

Address :

803, Golden Apartments, Plot No.7, Sector-47, Gurgaon – 122001, Haryana, India

PAN No.:

ABQPA9062N

 

 

CAPITAL STRUCTURE

 

As on 21.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

 

 

 

 

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

239000

Equity Shares

Rs.10/- each

Rs.2.390 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

2.390

0.390

0.390

(b) Reserves & Surplus

3.190

1.962

1.464

(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)

5.580

2.352

1.854

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

23.639

20.059

6.252

(b) Deferred tax liabilities (Net)

0.001

0.013

0.013

(c) Other long term liabilities

126.959

27.520

28.145

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

150.599

47.592

34.410

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

1.117

0.565

(c) Other current liabilities

18.755

1.022

0.300

(d) Short-term provisions

0.581

0.262

0.174

Total Current Liabilities (4)

19.336

2.401

1.039

 

 

 

 

TOTAL

175.515

52.345

37.303

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.022

0.707

0.811

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.739

1.579

1.110

(e) Other Non-current assets

0.000

0.003

0.005

Total Non-Current Assets

1.761

2.289

1.926

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.624

13.882

7.376

(c) Trade receivables

142.341

35.874

27.694

(d) Cash and cash equivalents

2.879

0.300

0.307

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

5.910

0.000

0.000

Total Current Assets

173.754

50.056

35.377

 

 

 

 

TOTAL

175.515

52.345

37.303

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

120.000

(Approximately)

NA

44.158

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

43.517

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

NA

0.641

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

NA

NA

0.054

 

 

 

 

 

 

PROFIT BEFORE TAX

NA

NA

0.587

 

 

 

 

 

Less

TAX                                                     

NA

NA

0.286

 

 

 

 

 

 

PROFIT AFTER TAX

1.799

0.498

0.301

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Exports

NA

NA

32.384

 

TOTAL EARNINGS

NA

NA

32.384

 

 

 

 

 

 

IMPORT VALUE

NA

NA

2.772

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.75

12.77

7.72

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

200.000

 

 

 

 

 

Expected Sales (2014-15) : Rs.

 

The above information has been parted by Mr. J. P. Yadav (Accounts Executive)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA
NA
0.68

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA
NA
1.57

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

NA
NA
0.32

 

 

 
 
 

Debt Equity Ratio

(Total Debt/Networth)

 

4.24

8.53
3.37

 

 

 

 
 

Current Ratio

(Current Asset/Current Liability)

 

8.99

20.85

34.05

 

 

 

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

0.390

0.390

2.390

Reserves & Surplus

1.464

1.962

3.190

Net worth

1.854

2.352

5.580

 

 

 

 

long-term borrowings

6.252

20.059

23.639

Short term borrowings

0.000

0.000

0.000

Total borrowings

6.252

20.059

23.639

Debt/Equity ratio

3.372

8.528

4.236

 

 

 

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 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

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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 LOANS

(Rs. In Millions)

Particulars

31.03.2013

31.03.2012

LONG TERM BORROWINGS

 

 

Aneel Sahni (Loan)

0.185

1.310

Vaibhav Sharma (Loan)

0.400

0.000

M. K. Fabrication

0.700

0.000

P.A. Enterprises

12.500

0.000

Maa Durga Enterprises – Loan

3.554

3.554

Prem Fabrics

6.300

6.300

Total

23.639

11.164

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10508447

15/03/2014

1,000,000.00

PUNJAB NATIONAL BANK

5 SANSAD MARG, NEW DELHI- 110001, DELHI, INDIA

C10828416

2

10460578

25/09/2013

7,500,000.00

PUNJAB NATIONAL BANK

5 SANSAD MARG, NEW DELHI- 110001, DELHI, INDIA

B89688642

3

10443466

04/07/2013

1,200,000.00

PUNJAB NATIONAL BANK

5 SANSAD MARG, NEW DELHI- 110001, DELHI, INDIA

B82313842

4

10424797

16/03/2013

1,500,000.00

PUNJAB NATIONAL BANK

PARLIAMENT STREET BRANCH, 5 SANSAD MARG, NEW DELHI- 110001, DELHI, INDIA

B74794918

5

10374536

25/09/2013 *

5,000,000.00

PUNJAB NATIONAL BANK

5 SANSAD MARG, NEW DELHI- 110001, DELHI, INDIA

B89689566

6

10292024

05/05/2011

500,000.00

PUNJAB NATIONAL BANK

5 SANSAD MARG, NEW DELHI- 110001, DELHI, INDIA

B14934905

7

10157417

25/09/2013 *

15,000,000.00

PUNJAB NATIONAL BANK

5 SANSAD MARG, NEW DELHI- 110001, DELHI, INDIA

B89690325

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         CCTV

·         Cell Phone

·         Plant and Machinery

·         Computer Peripherals

·         Furniture and Fixtures

·         Vehicles - Car

 


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. 61.55

UK Pound

1

Rs. 103.50

Euro

1

Rs. 82.41

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ASH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.