MIRA INFORM REPORT

 

 

Report Date :

25.02.2014

 

IDENTIFICATION DETAILS

 

Name :

SPACE WOOD FURNISHERS PRIVATE LIMITED

 

 

Registered Office :

T-48, M.I.D.C., Hingna, Nagpur – 440016, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.06.1996

 

 

Com. Reg. No.:

11-100296

 

 

Capital Investment / Paid-up Capital :

Rs.33.066 Millions

 

 

CIN No.:

[Company Identification No.]

U36100MH1996PTC100296

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NGPS01638A

 

 

PAN No.:

[Permanent Account No.]

AACCS4955R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is primarily engaged in the business of manufacturing modular furniture and pre laminated boards.

 

 

No. of Employees :

250 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Exist

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has achieved fair profitability from its operational activities during the financial year 2013.

 

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

 

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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term Loans=BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

June, 2013

 

Rating Agency Name

CRISIL

Rating

Short term Non Fund Based Facilities=A3

Rating Explanation

Moderate degree of safety and high credit risk.

Date

June, 2013

 

 

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 PARTED BY

 

Name :

Mr. Dinesh

Designation :

Finance Department

Contact No.:

91-9822369024

Date :

24.02.2014

 

 

LOCATIONS

 

Registered/ Head Office/ Factory:

T-48, M.I.D.C., Hingna, Nagpur – 440016, Maharashtra, India 

Tel. No.:

91-7104-324780 / 235967 / 234857 / 58

Mobile No.:

91-9822369024 (Mr. Dinesh)

Fax No.:

Not Available

E-Mail :

info@spacewood.in

makrand@spacewood.in

spacewood@spacewood.org

ns@spacewood.in

Website :

http://www.spacewood.in

Area :

15000 acres

Location :

Leased

 

 

Branch Office :

Located At

 

·         Chennai

·         Pune 

·         New Delhi

·         Mumbai

·         Kolkata

·         Bangalore

 

 

Showroom :

Located at:

 

·         Nagpur

·         Hyderabad

·         New Delhi

·         Gurgaon

·         Chennai

·         Kolkata

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Vivek Moreshwar Deshpande

Designation :

Director

Address :

“Madhav”, 67 A, Shivaji Nagar, Nagpur – 440010, Maharashtra, India 

Date of Birth/Age :

14.11.1970

Qualification :

BE (Mech.)

Date of Appointment :

18.06.1996

DIN No.:

00023147

Voter ID No. :

UOA1372242

 

 

Name :

Mr. Kirit Sharad Joshi

Designation :

Director

Address :

23, Trayambakeshwar, Near Dr. Choudhary’s House, New Verma Layout, Nagpur – 440 033, Maharashtra, India

Date of Birth/Age :

20.10.1970

Qualification :

BE (Mech.)

Date of Appointment :

09.07.1996

DIN No.:

00204902

Voter ID No. :

MT/23/137/0381102

 

 

Name :

Mr. Nitin Sharadchandra Sudame

Designation :

Whole-time director

Address :

Prasad, 105, Swawalambi Nagar, Nagpur – 440010, Maharashtra, India

Date of Birth/Age :

23.05.1965

Date of Appointment :

01.10.2010

DIN No.:

03291500

Voter ID No. :

YKB0330752

 

 

KEY EXECUTIVES

 

Name :

Mr. Dinesh

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

%age

 

Vivek M. Deshpande

1,389,938

42.04

Kirit S. Joshi

1,298,138

39.26

Sharad T. Joshi

196,350

5.94

Vidya S. Joshi

119,532

3.62

Usha M. Deshpande

27,412

0.83

Ratna K. Joshi

39,205

1.19

Varsha V. Deshpande

235,875

7.13

Bennet Coleman and Company Limited

100

0.00

Total

3,306,550

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is primarily engaged in the business of manufacturing modular furniture and pre laminated boards.

 

 

Products :

Products Description

 

Item Code No.

Wood Furniture Components

279.9

 

·         Kitchen Carcass from China

·         High Gloss Laquer doors for Kitchen Cabinets

·         Bedroom and Living Room Furniture

·         Office Furniture

 

 

Exports :

 

Countries :

Oman

 

 

Imports :

 

Countries :

·         China

·         Malaysia

 

 

GENERAL INFORMATION

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

·         Union Bank of India, Shriman Commercial Complex, Dhantoli, Nagpur – 440012, Maharashtra, India

·         Corporation Bank, 44 S.V.P Marg Kingsway, Nagpur – 440001, Maharashtra, India

·         State Bank of India

·         State Bank of India, Hingna Industrial Estate, Nagpur - 440016, Maharashtra, India

·         Kotak Mahindra Bank Limited

 

 

Facilities :

Cash Credit Rs.250.000 Millions / L/C Rs.200.000 Millions (From Union Bank of India, Shriman Commercial Complex, Dhantoli, Nagpur – 440012, Maharashtra, India)

 

 

 

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Other Loans and Advances

(Personal Guarantee of Promoter Directors Mr. Kirit Joshi and Mr. Vivek Deshpande)

171.190

177.307

 

 

 

 

 

 

Short Term Borrowings

 

 

Loans Repayable on Demand from Banks

(Personal Guarantee of Promoter Directors of the company)

294.060

279.221

 

 

 

Total

465.250

456.528

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

C N Patel and Company

Chartered Accountants 

Address :

Gani Sons Charitable Trust Building, residency Road, Sadar, Nagpur – 440 001, Maharashtra, India

Tel. No.:

91-712-2584800/2584082

E-Mail :

cnpca@rediffmail.com

PAN.:

AGWPP7500Q

 

 

Associates :

Platinum Business India Private Limited

(Earlier Spacewood Exports Private Limited)

CIN No.: U51393MH2007PTC172507

 

 

Subsidiaries :

·         Spacewood Office Solutions Private Limited

·         Spacewood Hong Kong Limited

·         Dolphin Hume Pipe Industries Private Limited

       CIN No.: U26956MH1983PTC030168

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3306550

Equity Shares

Rs.10/- each

Rs.33.066 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

33.066

33.065

33.065

(b) Reserves & Surplus

222.396

149.443

144.693

(c) Money received against share warrants

15.017

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

270.479

182.508

177.758

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

222.093

231.170

218.732

(b) Deferred tax liabilities (Net)

11.702

12.754

14.033

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.099

1.472

1.187

Total Non-current Liabilities (3)

235.894

245.396

233.952

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

305.910

291.355

330.036

(b) Trade payables

222.053

151.545

163.114

(c) Other current liabilities

104.190

110.097

141.588

(d) Short-term provisions

38.816

35.319

7.424

Total Current Liabilities (4)

670.969

588.316

642.162

 

 

 

 

TOTAL

1177.342

1016.220

1053.872

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

321.604

198.221

196.504

(ii) Intangible Assets

1.374

2.881

0.629

(iii) Capital work-in-progress

0.000

41.042

42.277

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

41.425

69.803

68.002

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

43.930

10.468

5.320

(e) Other Non-current assets

0.119

0.178

0.000

Total Non-Current Assets

408.452

322.593

312.732

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

231.332

246.583

205.015

(c) Trade receivables

452.795

324.375

397.651

(d) Cash and cash equivalents

29.115

30.644

45.816

(e) Short-term loans and advances

39.648

88.997

89.603

(f) Other current assets

15.000

3.028

3.055

Total Current Assets

767.890

693.627

741.140

 

 

 

 

TOTAL

1176.342

1016.220

1053.872

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

1536.589

1385.423

1366.048

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1506.155

1377.556

1244.576

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

30.434

7.867

121.472

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

0.000

0.000

56.928

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

30.434

7.867

64.544

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

0.000

0.000

25.242

 

 

 

 

 

Add

EXCHANGE FLUCTUATION GAIN/(LOSS) ON ADVANCES

0.000

3.532

0.000

 

 

 

 

 

 

PROFIT BEFORE EXTRAORDINARY ITEMS

30.434

11.399

25.242

 

 

 

 

 

Add

EXTRAORDINARY ITEMS

0.000

0.793

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX            

30.434

12.192

39.302

 

 

 

 

 

Less

TAX                                                                 

9.992

1.023

16.051

 

 

 

 

 

 

PROFIT AFTER TAX

20.442

11.169

23.251

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

126.229

115.060

96.738

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

NA

NA

2.000

 

 

Transfer to Foreign Currency Transaction Reserve

NA

NA

(0.926)

 

 

Proposed Dividend

NA

NA

3.306

 

 

Tax on Dividend

NA

NA

0.549

 

BALANCE CARRIED TO THE B/S

146.671

126.229

115.060

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Exports

4.654

12.173

27.571

 

TOTAL EARNINGS

4.654

12.173

27.571

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

0.000

5.898

36.433

 

 

Raw Materials

341.788

430.082

415.355

 

TOTAL IMPORTS

341.788

435.980

451.788

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.86

2.99

7.31

 

Expected Sales (2013-2014): Rs.2000.000 Millions

 

The above information has been parted by Mr. Dinesh (Finance Department)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.33

0.81

1.70

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.68

1.35

4.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.01

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.23

0.24

0.25

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.14

1.18

1.15

 

 

 

 

 

 

 

 

 

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

33.065

33.065

33.066

Reserves & Surplus

144.693

149.443

222.396

Money received against share warrants

0.000

0.000

15.017

Net worth

177.758

182.508

270.479

 

 

 

 

long-term borrowings

218.732

231.170

222.093

Short term borrowings

330.036

291.355

305.910

Total borrowings

548.768

522.525

528.003

Debt/Equity ratio

3.087

2.863

1.952

 

 

 

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

1366.048

1385.423

1536.589

 

 

1.418

10.911

 

 

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

1366.048

1385.423

1536.589

Profit

23.251

11.169

20.442

 

1.70%

0.81%

1.33%

 

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

(Rs. In Millions)

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

Current maturities of long-term debt

22.953

47.999

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

Yes

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

Yes

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

Yes

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

Yes

 

 

LITIGATION DETAILS:

 

 

HIGH COURT OF BOMBAY

                                                        Bench:- Bombay

 

Stamp No:-

CAWST/5685/2010

Failing Date:-

03/03/2010

 

 

 

Main Matter

 

Stamp No.:-

WPST/30983/2009

Reg. Date:-

WP/83/2010

Petitioner:-

DESIGNATED AUTHORITY AND ANR

Respondent:-

SPACE WOOD FURNISHERS PRIVATE LIMITED

Petn.Adv:-

SHRI S.R. GANBAVALE

District:-

BOMBAY

 

Bench:-

DIVISION

Status:-

Pre-Admission

Stage:-

 

Last Date:-

23.03.2010

Last Coram:-

HON’BLE SHRI JUSTICE V.C. DAGA

HON;BLE SHRI JUSTICE K.K. TATED

 

 

Act:-

Order Act

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Deferred Sales Tax Loan

20.903

23.863

Loans and Advances from Related Parties

30.000

30.000

 

 

 

Short Term Borrowings

 

 

Intercorporate Borrowings

0.000

0.284

Loans and Advances from Related Parties

11.850

11.850

 

 

 

Total

62.753

65.997

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10317093

04/01/2012 *

86,000,000.00

CORPORATION BANK

44 S.V.P MARG KINGSWAY, NAGPUR, MAHARASHTRA - 440001, INDIA

B33142787

2

10193819

13/11/2009

10,000,000.00

UNION BANK OF INDIA

DHANTOLI, NAGPUR, MAHARASHTRA - 440012, INDIA

A76190495

3

10123805

21/07/2012 *

450,000,000.00

UNION BANK OF INDIA

SHRIMAN COMMERCIAL COMPLEX, DHANTOLI, NAGPUR, MAHARASHTRA - 440012, INDIA

B45645678

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·                     Land

·                     Factory Building

·                     Plant and Machinery

·                     Tools and Equipments

·                     Office Equipments

·                     Computers

 


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.62.12

UK Pound

1

Rs.103.38

Euro

1

Rs.85.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NKT

 


 

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

--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

YES

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

45

 

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.