MIRA INFORM REPORT

 

 

Report Date :

09.12.2014

 

IDENTIFICATION DETAILS

 

Name :

REDWOP CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

1st Floor, Surya Chandra Complex, Near Bank of Baroda, Opposite Sreeji, Kalawad Road, Rajkot-360005, Gujarat, India

 

 

Country :

India

 

 

Financials (as on) :

28.09.2013

 

 

Date of Incorporation :

09.09.2010

 

 

Com. Reg. No.:

04-062258

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U24100GJ2010PTC062258

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Supplier and Exporter of Sprayed Concrete, Acrylic Polymer Cement Based, Tiles Adhesive, Joint Filler Exposy Based.

 

 

No. of Employees :

35 (Approximately)

 

 

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 1000

 

 

Status :

Small company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited.

 

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

 

The company can be considered for small to medium 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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. Manish Nakrani

Designation :

Director

Contact No.:

91-9638522233

Date :

06.12.2014

 

 

LOCATIONS

 

Registered Office :

1st Floor, Surya Chandra Complex, Near Bank of Baroda, Opposite Sreeji, Kalawad Road, Rajkot-360005, Gujarat, India

Tel. No.:

281-2576664

Mobile No.:

91-9638522233 / 9979899310 / 9638622233 (Mr. Manish Nakrani)

Fax No.:

Not available

E-Mail :

admin@redwopchenical.com

Website :

http://www.redwopconstructionchemicals.com

 

 

Factory :

Metoda GIDC, Village Thapra, Gujarat, India

 

 

DIRECTORS

 

Name :

Mr. Manish Nakrani

Designation :

Director

Address :

Reliance Greens, New Town Ship, Sector – 24, Jamnagar - 364 211, Gujarat, India

Date of Birth/Age :

01.06.1978

Date of Appointment :

09.09.2010

DIN No.:

03160155

 

 

Name :

Mr. Chetanbhai Nakrani

Designation :

Director

Address :

12, Pithadiya, Boghrasheri, Ramjimanthira, Pithadiya, Bagasara- 365654, Gujarat, India

Date of Appointment :

23.03.2013

DIN No.:

06533328

 

 

Name :

Mr. Sureshbhai Gobarbhai Pipaliya

Designation :

Director

Address :

Deep Jyot Park Soc.- 2, Raghu Nandan, Opp. Punam Dumper, Mavdi Bye Pass Road

Rajkot - 360 004, Gujarat, India

Date of Birth/Age :

06.01.1977

Date of Appointment :

14.09.2013

DIN No.:

06689298

 

 

Name :

Mr. Alpeshbhai Chanabhai Rakholiya

Designation :

Director

Address :

At: Anandpar, Tal: Kalawad, Dist: Jamnagar, Anandpar - 361 160, Gujarat, India

Date of Birth/Age :

01.06.1985

Date of Appointment :

14.09.2013

DIN No.:

06689327

 

 

MAJOR SHAREHOLDERS

 

As on 28.09.2013

 

Names of Shareholders

No. of Shares

Manish Nakrani

8500

Chetanbhai Nakrani

1500

TOTAL

10000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Supplier and Exporter of Sprayed Concrete, Acrylic Polymer Cement Based, Tiles Adhesive, Joint Filler Exposy Based.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Uganda

·         Kenya

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         20 Microns Limited

·         B. R. Enterprises

·         Bharat Miniral Corporation

·         Kaival Industries

·         Mars Enterprises

·         Maruti Computer

·         Navkar Chemicals

 

 

Customers :

Wholesalers, Retailers and End Users

 

·         Ayush Enterprises

·         Amar Enterprises

·         Apex Ceremic

·         Bajarang Traders

·         Ashapura Agency

·         Bhabha Steel

·         R. M. Color

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

South Indian Bank, 150 Feet, Ring Road, Ratkot, Gujarat, India

 

 

Facilities :

SECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Loans from Banks

 

 

HDFC Bank – Car Loan 1

0.275

0.000

HDFC Bank – Car Loan 2

0.174

0.000

Total

0.449

0.000

 

Banking Relations :

---

 

 

Auditors :

 

Name :

B. M. Vasoya and Associates

Chartered Accountant

Address :

12, Bhaktinagar Station Plot, Near Bank of Baroda, Rajkot-360005, Gujarat, India

PAN No.:

AELPV5012Q

 

 

Memberships :

-----

 

 

Collaborators :

-----

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

0.107

0.047

0.021

(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)

0.207

0.147

0.121

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.304

2.018

0.501

(b) Deferred tax liabilities (Net)

0.010

0.002

0.001

(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)

2.314

2.020

0.502

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1.034

0.445

1.248

(c) Other current liabilities

0.371

0.086

0.000

(d) Short-term provisions

0.369

0.025

0.005

Total Current Liabilities (4)

1.774

0.556

1.253

 

 

 

 

TOTAL

4.295

2.723

1.876

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.257

0.277

0.187

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.104

0.029

Total Non-Current Assets

1.257

0.381

0.216

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.712

1.959

1.297

(c) Trade receivables

1.099

0.265

0.028

(d) Cash and cash equivalents

0.214

0.051

0.277

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.013

0.067

0.058

Total Current Assets

3.038

2.342

1.660

 

 

 

 

TOTAL

4.295

2.723

1.876

 

 

PROFIT & LOSS ACCOUNT

           

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

TOTAL                                     (A)

8.866

3.715

0.386

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

8.664

3.640

0.353

 

 

 

 

 

Less

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

0.202

0.075

0.033

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.011

0.000

0.000

 

 

 

 

 

 

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

0.191

0.075

0.033

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.100

0.033

0.011

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.091

0.042

0.022

 

 

 

 

 

Less

TAX                                                                  (H)

0.031

0.016

0.001

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.060

0.026

0.021

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

0.047

0.021

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

0.107

0.047

0.021

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.00

2.60

2.10

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

25.000

 

 

 

 

 

The above information has been parted by Mr. Manish Nakrani (Director).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

0.68

0.70

5.44

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.28

2.02

8.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.12

1.54

1.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

0.29

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

11.13

13.73

4.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.71

4.21

1.32

 

 

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

0.100

0.100

0.100

Reserves & Surplus

0.021

0.047

0.107

Net worth

0.121

0.147

0.207

 

 

 

 

long-term borrowings

0.501

2.018

2.304

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.501

2.018

2.304

Debt/Equity ratio

4.140

13.728

11.130

 

 

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

0.386

3.715

8.866

 

 

862.435

138.654

 

 

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

0.386

3.715

8.866

Profit

0.021

0.026

0.060

 

5.44%

0.70%

0.68%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last four years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

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

Yes

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

LONG TERM BORROWINGS

 

 

Loans and Advances from Related Parties

 

 

Alpeshbhai B. Boghara

0.020

0.020

Anilbhai H. Bhuva

0.000

0.524

Ashwinbhai Bhuva

0.000

0.160

Alpeshbhai H. Rakholiya

0.250

0.000

Ashwinbhai Nakrani

0.020

0.000

Dharmeshbhai Sojitra

0.400

1.120

Ghanshyambhai Seladiya

0.019

0.019

Hirenbhai Vasani

0.000

0.020

Jastinbhai Gajera

0.000

0.020

Jayrajbhai Movaliya

0.019

0.019

Jigneshbhai Hirani

0.000

0.020

Kamleshbhai B. Agravat

0.020

0.020

Kishorbhai Hirapara

0.019

0.019

Mayurbhai Pipaliya

0.019

0.019

Manishbhai Nakrani

0.900

0.000

Raghunandan Industries

0.150

0.000

Vipulbhai Vaghasiya

0.000

0.019

Vithalbhai Rakholiya

0.019

0.019

Total

1.855

2.018

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 


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. 61.93

UK Pound

1

Rs. 96.37

Euro

1

Rs. 76.10

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

ASH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

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

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

 

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.