MIRA INFORM REPORT

 

 

Report Date :

26.12.2014

 

IDENTIFICATION DETAILS

 

Name :

SUCHI FOAMS PRIVATE LIMITED

 

 

Registered Office :

25, Uganda Park Society, Near A-One School, Memnagar – 380052, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

21.03.2005

 

 

Com. Reg. No.:

04-045744

 

 

Capital Investment / Paid-up Capital :

Rs.11.600 Millions

 

 

CIN No.:

[Company Identification No.]

U17210GJ2005PTC045744

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMS14789F

 

 

PAN No.:

[Permanent Account No.]

AAECM1977D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Polyurethane, Sandwich Panels, Door, Windows, Boxes, Polyurethanes Sheet, Pipes, Slabs for erection of cold room, coolers etc.

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

23 AC for the year 2014 could not be made available from government department.

 

As per available financial, overall financial position of the company is sound and healthy.  

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

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 DENIED BY

 

Name :

Mr. Nilesh Patel

Designation :

Accounts Department

Contact No.:

91-2764-268361

Date :

24.12.2014

 

 

LOCATIONS

 

Registered Office :

25, Uganda Park Society, Near A-One School, Memnagar – 380052, Gujarat, India

Tel. No.:

91-2764-268361

Mobile No.:

91-9825689082 (Mr. Kamlesh Babubhai Amin)

Fax No.:

91-2764-286427

E-Mail :

kamin@suchifoams.com

sales@suchifoams.com

Website :

http://www.suchifoams.com

Location :

Owned

 

 

Factory :

489, Bhagya  Laxmi Estate, Behind Manpasand Weigh Bridge, Opposite Sarthi Pharma, Rakanpur - Santej Road, Rakanpur, Kalol, Gandhinagar – 382721, Gujarat, India

 

 

DIRECTORS

 

As on 25.09.2014

 

Name :

Mr. Kamlesh Babubhai Amin

Designation :

Director

Address :

25, Uganda Park Society, Near A-One School, Memnagar – 380052, Gujarat, India

Date of Birth/Age :

23.11.1964

Date of Appointment :

21.03.2005

PAN No.:

ABKPA0839N

DIN No.:

01724004

 

 

Name :

Mr. Himanshu Babubhai Amin

Designation :

Director

Address :

3, President Bungalows, Opposite Satyam Bungalows, Thaltej, Ahmedabad – 380052, Gujarat, India

Date of Birth/Age :

08.03.1963

Date of Appointment :

21.03.2005

PAN No.:

ABKPA6570C

DIN No.:

01719984

 

 

KEY EXECUTIVES

 

Name :

Mr. Nilesh Patel

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

As on 25.09.2014

 

Names of Shareholders

 

No. of Shares

Himanshu B. Amin

 

450000

Chetnaben H. Amin

 

141000

Kamlesh B. Amin

 

149000

Manisha B. Amin

 

21000

Bhavnaben D.Desai

 

55000

Himanshu B. Amin (H.U.F)

 

60000

Kamlesh B. Amin (H.U.F)

 

40000

Shantaben J. Ghantia

 

46000

Devendra J. Desai

 

10000

Balvant K. Patel

 

9000

Jigishbhai B.Amin

 

10000

Jyotikaben J.Amin

 

10000

Kumudchandra B.Patel

 

17500

Mahesh Panchal

 

7500

Paragi K. Amin

 

25000

Parth J. Amin

 

10000

Pravin G. Panchal

 

5000

Sangita A. Patel

 

2000

Shailesh D. Patel

 

15000

Sashikant B. Desai

 

27000

Sudhir G. Panchal

 

5000

Vidhyaben B. Amin

 

15000

Prashat Mileshiya

 

10000

Shyamal.S.Parikh

 

15000

Samir A. Sheth

 

5000

Total

 

1160000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 25.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Polyurethane, Sandwich Panels, Door, Windows, Boxes, Polyurethanes Sheet, Pipes, Slabs for erection of cold room, coolers etc.

 

 

Products :

  • Polyurethane
  • Sandwich Panels
  • Door
  • Windows
  • Boxes
  • Polyurethanes Sheet
  • Pipes
  • Slabs for erection of cold room
  • coolers etc.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Not Divulged 

 

 

Purchasing :

Not Divulged 

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information denied by management

 

 

Bankers :

  • Progressive Merchentile Co–operative Bank Limited, Progressive Bank Bhavan, 670/1, Motilal Hirabhai Market, Station Road, Ahmedabad-380002, Gujarat, India
  • Small Industrial Development Bank of India, Navjivan Amrit Jayanti Bhavan, 1st Floor, Navjivan P.O. Ahmedabad-380014, Gujarat, India
  • Kotak Mahindra Bank
  • State Bank of India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

LONG TERM BORROWINGS

 

 

HDFC Car Loan (BMW)

0.768

1.865

Kotak Mahindra Car Loan

0.145

0.654

SHORT TERM BORROWINGS

 

 

SIDBI-TL-1

0.000

3.623

SIDBI-TL-2

0.000

4.581

State Bank of India OD

3.049

(3.356)

Kotak Mahindra Car Loan

0.256

0.000

SBI Car Loan

0.015

0.173

HDFC Car Loan

1.097

1.097

Total

5.330

8.637

 

Notes:

 

There has been no default in repayment of any of the loans or interest thereon.

 

Term loan from SIDBI is secured against first charge on all fixed assets of the company and other fixed assets. The loan is further secured by way of personal guarantee from all the Directors and their relatives of the company equitable mortgage of properties of directors and their relatives.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mukesh O Parikh and Company

Chartered Accountants

Address :

406, Panorama Complex, Near Navjivan Press, Gujarat Vidhyapith, Ashram Road, Ahmedabad – 380014, Gujarat, India

Tel. No.:

91-79-27545352

Fax No.:

91-9227204545

E-Mail :

mukeshoparikh@yahoo.com

PAN No.:

AASPP2728G

 

 

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 25.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1200000

Equity Shares

Rs.10/- each

Rs.12.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1160000

Equity Shares

Rs.10/- each

Rs.11.600 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

11.600

11.600

11.600

(b) Reserves & Surplus

13.552

10.182

6.762

(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)

25.152

21.782

18.362

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

29.593

25.026

34.197

(b) Deferred tax liabilities (Net)

4.316

3.670

2.690

(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)

33.909

28.696

36.887

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

4.417

6.118

2.042

(b) Trade payables

14.864

7.212

6.435

(c) Other current liabilities

2.521

3.677

4.974

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

21.802

17.007

13.451

 

 

 

 

TOTAL

80.863

67.485

68.700

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

39.032

40.104

32.928

(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

0.416

0.914

0.353

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

39.448

41.018

33.281

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.518

6.621

11.501

(c) Trade receivables

14.112

8.770

12.474

(d) Cash and cash equivalents

15.491

9.047

6.468

(e) Short-term loans and advances

1.294

2.029

3.744

(f) Other current assets

0.000

0.000

1.232

Total Current Assets

41.415

26.467

35.419

 

 

 

 

TOTAL

80.863

67.485

68.700

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

 

 

95.849

 

 

Other Income

 

 

0.496

 

 

TOTAL                                    

96.654

90.832

96.345

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase

 

 

80.806

 

 

Direct Expenses

 

 

10.385

 

 

Indirect Expenses

 

 

8.028

 

 

(Increase)/ Decrease in stock

 

 

(7.277)

 

 

TOTAL                        

92.639

86.433

91.942

 

 

(Including Depreciation)

(Including Depreciation)

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

4.403

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION        

 

 

1.483

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

4.015

4.399

2.920

 

 

 

 

 

Less

TAX                                                                 

0.646

0.979

0.700

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

3.369

3.420

2.220

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

10.183

6.763

4.543

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

13.552

10.183

6.763

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.90

2.95

1.91

 


KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

NA

NA

2.32

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

NA

4.59

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.97

6.52

4.25

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.20

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.35

1.43

1.97

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.90

1.56

2.63

 

 

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

11.600

11.600

11.600

Reserves & Surplus

6.762

10.182

13.552

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

18.362

21.782

25.152

 

 

 

 

Long Term borrowings

34.197

25.026

29.593

Short Term borrowings

2.042

6.118

4.417

Total borrowings

36.239

31.144

34.010

Debt/Equity ratio

1.974

1.430

1.352

 

 

 

 

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

Total Income

96.345

90.832

96.654

 

 

(5.722)

6.410

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Total Income

96.345

90.832

96.654

Profit

2.220

3.420

3.369

 

2.30%

3.77%

3.49%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS NOT AVAILABLE

 

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

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

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

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

LONG TERM BORROWINGS

 

 

From shareholder and their relatives

28.680

22.507

Total

28.680

22.507

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10472550

08/06/2013

17,000,000.00

Axis Bank Limited

Trishul, 3rd Floor,, Opposite Someshwar Temple, Law Garden, Ellisbridge, Ahmedabad, Gujarat - 380006, India

B82663477

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 

 

 

 

 

 


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.63.46

UK Pound

1

Rs.98.51

Euro

1

Rs.77.30

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

44

 

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.