MIRA INFORM REPORT

 

 

Report Date :

22.02.2014

 

IDENTIFICATION DETAILS

 

Name :

DRS FITKING PRIVATE LIMITED  (w.e.f 11.06.2009)

 

 

Formerly Known As :

DRD FITKING PRIVATE LIMITED

 

 

Registered Office :

173, Cycle Market Jhandewala Extn. New Delhi – 110055

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

11.05.2009

 

 

Com. Reg. No.:

55-190169

 

 

Capital Investment / Paid-up Capital :

Rs.10.780 Millions

 

 

CIN No.:

[Company Identification No.]

U33110DL2009PTC190169

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Supplier and Exporter of Magnetic Treadmill, Home Gym, Ac Motorized Treadmill, Air Bike, Fitness Equipment.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 154000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory rack record.

 

The management has seen a better increases in its sales volume as well as net profitability during 2013.

 

The company possesses an acceptable financial profile marked by gradually paying off its external borrowings and a modest networth position reported in the books.

 

However, trade relations are fair. Business is active. Payment terms are reported as 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 – 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

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National  Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled  Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

 

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. Pankaj Dawar

Designation :

Director

Contact No.:

91-9811079178

Date :

21.02.2014

 

LOCATIONS

 

Registered Office :

173, Cycle Market Jhandewala Extn. New Delhi – 110055, India

Tel. No. :

Not Divulged

 

91-9811079178 (Mr. Pankaj Daward)

Fax No. :

Not Divulged

E-Mail :

Richa_ag_@yahoo.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Pankaj Daward

Designation :

Director

Address :

D-44, 1st Floor, Naraina Vihar, New Delhi – 110028, India

Date of Birth/Age :

27.02.1975

Date of Appointment :

11.05.227.02.1975009

DIN No. :

02570244

 

 

Name :

Mr. Dev Raj Dawar

Designation :

Director

Address :

D-44, 1st Floor, Naraina Vihar, New Delhi – 110028, India

Date of Birth/Age :

16.03.1944

Date of Appointment :

11.05.2009

DIN No. :

02570291

 

 

Name :

Ms. Sheilly Dawar

Designation :

Director

Address :

D-44, 1st Floor, Naraina Vihar, New Delhi – 110028, India

Date of Birth/Age :

14.01.1975

Date of Appointment :

11.05.2009

DIN No. :

Director

 

 

Name :

Mr. Chander Kanta Dawar

Designation :

Director

Address :

D-44, 1st Floor, Naraina Vihar, New Delhi – 110028, India

Date of Birth/Age :

23.09.1948

Date of Appointment :

11.05.2009

DIN No. :

02611233

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

 

As on 30.09.2013

 

Name of Shareholders

No. of Shares

%age

Pankaj Dawardhttp://www.bseindia.com/include/images/clear.gif

383000

35.53

Dev Raj Dawarhttp://www.bseindia.com/include/images/clear.gif

350000

32.47

Sheilly Dawar

150000

13.91

Chander Kanta Dawar

135000

12.52

Shivangi Chits Private Limited, India

60000

5.57

Total

1,078,000

100.00

 

 

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

5.57

Directors or relatives of Directors

94.43

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Supplier and Exporter of Magnetic Treadmill, Home Gym, Ac Motorized Treadmill, Air Bike, Fitness Equipment.

 

 

Export :

Not Divulged

 

 

Import :

Not Divulged

 

 

GENERAL INFORMATION

 

Supplier :

Not Divulged

 

 

Customer :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

State Bank of India, Sme Branch, 6E, Rani Jhansi Road, Jhandewalan Extension, New Delhi - 110055, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loan from bank

6.053

20.569

 

 

 

Total

6.053

20.569

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajat Jain and Company

Chartered Accountants

Address :

19/218, Shivam Khand, Vasundhra, Ghaziabad – 201012, Uttar Pradesh, India

Tel. No. :

91-120-2884847

Mobile No. :

91-9810397766

E-Mail :

Rajatjain101@yahoo.co.in

PAN No. :

AAFPJ2890J

 

 

Related Party :

  • M. L. Dawar and Sons

 


 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1078000

Equity Shares

Rs.10/- each

Rs.10.780 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

10.780

10.780

10.780

(b) Reserves & Surplus

27.748

21.093

16.264

(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)

38.528

31.873

27.044

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

18.787

31.594

16.568

(b) Deferred tax liabilities (Net)

0.000

0.000

0.015

(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)

18.787

31.594

16.583

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

10.960

11.236

0.491

(c) Other current liabilities

2.127

2.606

1.005

(d) Short-term provisions

3.059

0.243

0.202

Total Current Liabilities (4)

16.146

14.085

1.698

 

 

 

 

TOTAL

73.461

77.552

45.325

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.153

1.439

1.859

(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)

0.034

0.056

0.000

(d)  Long-term Loan and Advances

0.955

2.382

2.889

(e) Other Non-current assets

0.000

0.000

0.153

Total Non-Current Assets

2.142

3.877

4.901

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

30.768

50.129

25.398

(c) Trade receivables

30.630

21.099

12.560

(d) Cash and cash equivalents

5.721

1.655

1.107

(e) Short-term loans and advances

4.142

0.687

1.576

(f) Other current assets

0.058

0.105

0.083

Total Current Assets

71.319

73.675

40.724

 

 

 

 

TOTAL

73.461

77.552

45.625

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

232.507

181.273

138.148

 

 

Other Income

0.133

1.873

2.973

 

 

TOTAL                                    

232.640

183.146

141.121

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

181.570

179.810

134.173

 

 

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

19.361

(24.732)

(9.554)

 

 

Employees benefits expense

4.934

6.012

3.144

 

 

Other expenses

10.555

11.056

4.887

 

 

TOTAL                                    

216.420

172.146

132.650

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

16.220

11.000

8.471

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

6.083

3.479

3.076

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.137

7.521

5.395

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.359

0.462

0.178

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

9.778

7.059

5.217

 

 

 

 

 

Less

TAX                                                                 

3.123

2.230

1.632

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

6.655

4.829

3.585

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Others Goods

137.412

179.810

NA

 

TOTAL IMPORTS

137.412

179.810

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

6.17

4.48

3.33

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.86

2.64

2.54

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.20

3.89

3.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.32

9.11

11.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.22

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.49

0.99

0.61

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.42

5.23

23.98

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

10.780

10.780

10.780

Reserves & Surplus

16.264

21.093

27.748

Net worth

27.044

31.873

38.528

 

 

 

 

long-term borrowings

16.568

31.594

18.787

Short term borrowings

0.000

0.000

0.000

Total borrowings

16.568

31.594

18.787

Debt/Equity ratio

0.613

0.991

0.488

 

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

138.148

181.273

232.507

 

 

31.217

28.263

           

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

138.148

181.273

232.507

Profit

3.585

4.829

6.655

 

2.60%

2.66%

2.86%

 

 

 

 

 

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)

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

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loan from Directors

12.734

11.025

 

 

 

Total

12.734

11.025

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10172852

18/01/2014 *

47,700,000.00

STATE BANK OF INDIA

SME Branch, 6E, Rani Jhansi Road, Jhandewalan Extension, New Delhi  - 110055, India

B94450939

 

 

* 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.62.16

UK Pound

1

Rs.103.44

Euro

1

Rs.85.27

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

43

 

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.