MIRA INFORM REPORT

 

 

Report Date :

31.12.2014

 

IDENTIFICATION DETAILS

 

Name :

LAKRA INDUSTRIES LIMITED

 

 

Registered Office :

A-42, Gate No.-3, Mayapuri Industrial Area-Phase-Ii, New Delhi – 110015

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.12.1995

 

 

Com. Reg. No.:

55-181604

 

 

Capital Investment / Paid-up Capital :

Rs.35.446 millions

 

 

CIN No.:

[Company Identification No.]

U17116DL1995PLC181604

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturers and Exporters of T-Shirts, Home Furnishings and All types of Readymade Garments.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 280000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are reported 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.

 

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

 

 

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. Brijesh Kumar

Designation :

Accounts Officer

Contact No.:

91-161-4696969

Date :

26.12.2014

 

 

LOCATIONS

 

Registered Office :

A-42, Gate No.-3, Mayapuri Industrial Area-Phase-Ii, New Delhi – 110015, India 

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

d_lakra@lakragroup.com

 

 

Corporate Office :

E-200-01, Focal Point, Phase-IV, Ludhiana-141010, Panjab, India

Tel. No.:

91-161-4696969

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Shri. Dinesh Lakra

Designation :

Director

Address :

D-138, Kitchlu Nagar, Ludhiana, Panjab, India

Date of Appointment :

26.12.1995

DIN No.:

01455944

 

 

Name :

Shri. Sudarshan Lakra

Designation :

Director

Address :

D-138, Kitchlu Nagar, Ludhiana, Panjab, India

Date of Appointment :

26.12.1995

DIN No.:

01348178

 

 

Name :

Smt. Vandana Lakra

Designation :

Director

Address :

D-138, Kitchlu Nagar, Ludhiana, Panjab, India

Date of Appointment :

20.10.1998

DIN No.:

01161156

 

 

KEY EXECUTIVES

 

Name :

Mr. Brijesh Kumar

Designation :

Accounts Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Shri. Dinesh Lakra

1182670

33.37

Shri. Sudarshan Lakra

855120

24.12

Smt. Chand Rani Lakra

525733

14.83

Smt. Vandana Lakra

463227

13.07

Mr.Lohash Lakra

469840

13.26

Mr. Anmol Lakra

48000

1.35

Total

3544590

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers and Exporters of T-Shirts, Home Furnishings and All types of Readymade Garments.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

 

Banker Name :

State Bank of India

Branch Address :

Specialized Commercial Branch,

Civil Lines, Deol Complex, Ludhiana - 141001, Punjab, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Term loans from Banks

1.965

8.747

Term loans from financial Institution

9.005

10.130

Loans repayable in next 12 months

(2.740)

(7.345)

Short Term Borrowing

 

 

Loans repayable on demand from banks

 

 

For L/C

13.175

8.476

For C/C

84.367

54.024

Pre-shipment Loan

34.011

32.714

UBD Loans

0.000

1.632

Other Loans and advances

2.531

5.745

Total

142.314

114.123

 

Auditors :

 

Name :

Naveen Dhoopar and Associates

Chartered Accountant

Address :

2148, Phase-II, Dugri, Ludhiana – 141002, India

PAN No.:

ABAPD3118K

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

  • Lakra Fabrics Private Limited
  • Ariel Exports Private Limited

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3550000

Equity Shares

Rs.10/- each

Rs.35.500 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3544590

Equity Shares

Rs.10/- each

Rs.35.446 millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

35.446

35.446

13.292

(b) Reserves & Surplus

62.388

55.032

70.086

(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)

97.834

90.478

83.378

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

53.944

52.850

37.385

(b) Deferred tax liabilities (Net)

7.326

6.811

5.915

(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)

61.270

59.661

43.300

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

134.084

102.590

109.421

(b) Trade payables

61.288

51.617

40.236

(c) Other current liabilities

9.591

5.886

1.206

(d) Short-term provisions

8.629

7.253

5.605

Total Current Liabilities (4)

213.592

167.346

156.468

 

 

 

 

TOTAL

372.696

317.485

283.146

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

73.493

77.259

0.000

(ii) Intangible Assets

0.000

0.000

79.301

(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

1.500

2.100

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.366

0.366

0.366

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

73.859

79.125

81.767

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

148.211

109.423

99.221

(c) Trade receivables

112.026

99.491

80.990

(d) Cash and cash equivalents

9.133

6.976

3.733

(e) Short-term loans and advances

27.722

21.077

15.860

(f) Other current assets

1.745

1.393

1.575

Total Current Assets

298.837

238.360

201.379

 

 

 

 

TOTAL

372.696

317.485

283.146

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

544.494

433.718

323.887

 

 

Other Income

1.936

0.369

1.339

 

 

TOTAL                                     (A)

546.430

434.087

325.226

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

519.774

405.385

174.447

 

 

Purchases of Stock-in-Trade

0.000

0.000

101.616

 

 

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

(36.936)

(26.384)

(6.021)

 

 

Employees benefits expense

9.106

8.798

6.755

 

 

Other expenses

18.786

13.855

14.262

 

 

TOTAL                                     (B)

510.730

401.654

291.059

 

 

 

 

 

Less

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

35.700

32.433

34.167

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

20.256

17.835

20.101

 

 

 

 

 

 

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

15.444

14.598

14.066

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.544

4.348

4.190

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

10.900

10.250

9.876

 

 

 

 

 

Less

TAX                                                                  (H)

3.479

3.196

3.876

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

7.421

7.054

6.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.09

5.31

4.51

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.36

1.63

1.85

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

6.56

7.48

10.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.92

3.24

3.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.11

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.92

1.72

1.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.40

1.42

1.29

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

13.292

35.446

35.446

Reserves & Surplus

70.086

55.032

62.388

Net worth

83.378

90.478

97.834

 

 

 

 

long-term borrowings

37.385

52.850

53.944

Short term borrowings

109.421

102.590

134.084

Total borrowings

146.806

155.440

188.028

Debt/Equity ratio

1.761

1.718

1.922

 

 

 

YEAR-ON-YEAR GROWTH

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

323.887

433.718

544.494

 

 

33.910

25.541

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

323.887

433.718

544.494

Profit

6.000

7.054

7.421

 

1.85%

1.63%

1.36%

 

 

 

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

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

Yes

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 LOAN

(Rs. In Millions)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Term loans from financial Institution

1.551

4.063

Loans from related parties

32.755

27.216

Loans from others (ICD)

11.408

10.038

Total

45.714

41.317

 

 

PERFORMANCE REVIEW

 

The company has achieved the turnover of Rs.546.400 millions and earned a net profit of rs.10.900 millions (before tax) during the ending 31st March 2014 as compared to the net profit of Rs.10.200 millions for the year ending 31st 2013. The company is doing the more efforts in coming years and hopeful for better result in future.

 

INDEX OF CHARGES

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10306709

15/09/2011

2,100,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

B.O.: SCO 16-17, IST FLOOR, FEROZEGANDHI MARKET, LUDHIANA, Punjab - 141001, INDIA

B20716171

2

10275861

29/03/2011

7,500,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

B.O.: SCO 16-17, IST FLOOR,FEROZEGANDHI MARKET, LUDHIANA, Punjab - 141001, INDIA

B09189465

3

10202105

24/12/2009

8,500,000.00

STATE BANK OF INDIA

CIVIL LINES, LUDHIANA, Punjab - 141001, INDIA

A78880531

4

10178603

21/08/2009

2,800,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

B.O.: SCO 16-17, IST FLOOR, FEROZEGANDHI MARKET , LUDHIANA, Punjab - 141001, INDIA

A70805080

5

10169563

17/07/2009

5,300,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

B.O.: SCO 16-17, IST FLOOR, FEROZEGANDHI MARKET, LUDHIANA, Punjab - 141001, INDIA

A66982133

6

10062114

12/02/2014 *

158,200,000.00

STATE BANK OF INDIA

SPECIALIZED COMMERCIAL BRANCH, CIVIL LINES, DEOL  COMPLEX, LUDHIANA, Punjab - 141001, INDIA

B98334592

 

 

* Date of charge modification

 

 

 

FIXED ASSETS

  • postage and telegram
  • printing and stationery
  • machinery
  • telephone expenses
  • motor vehicle
  • furniture

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.63.74

UK Pound

1

Rs.98.87

Euro

1

Rs.77.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.