MIRA INFORM REPORT

 

 

Report Date :

30.06.2014

 

IDENTIFICATION DETAILS

 

Name :

NIRMAN GOLS STRUCTURES PRIVATE LIMITED

 

 

Registered Office :

Office No E 8-9-10, ABC Complex, 4th Floor, Adalat Road, Opp, Dist, Aurangabad – 431001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.06.2009

 

 

Com. Reg. No.:

11-193206

 

 

Capital Investment / Paid-up Capital :

Rs. 22.681 Millions

 

 

CIN No.:

[Company Identification No.]

U45200MH2009PTC193206

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Engaged in Construction Activity like, Dams Construction and Canals Construction.

 

 

No. of Employees :

55 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (39)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 174000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile marked by starched liquidity position and sharp dip in top line of the company during financial year 2013.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for 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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

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. Reddy

Designation :

Personal Assistant

Contact No.:

91-9552558360

Date :

26.06.2014

 

 

LOCATIONS

 

Registered Office :

Office No E 8-9-10, ABC Complex, 4th Floor, Adalat Road, Opp, Dist, Aurangabad – 431001, Maharashtra

Tel. No.:

91-240-2338732/33

Mobile No.:

91-9552558360 (Mr. Reddy)

Fax No.:

Not Available

E-Mail :

nirmangoldstructures@gmail.com

Location :

Owned

 

 

DIRECTORS

 

As on : 30.09.2013

 

Name :

Mr. Ajeet Madhukar Mulay

Designation :

Director

Address :

Shyam Chambers Bansilal Nagar, Aurangabad – 431001, Maharashtra, India

Date of Birth/Age :

03.12.1968

Date of Appointment :

10.06.2009

DIN No.:

00519546

 

 

Name :

Mr. Sushma Madhukar Mulay

Designation :

Director

Address :

Shivaneri Bansilal Nagar, Aurangabad – 431001, Maharashtra, India

Date of Birth/Age :

09.05.1945

Date of Appointment :

10.06.2009

DIN No.:

01357039

 

 

Name :

Ms. Monika Ajeet Mulay

Designation :

Director

Address :

12, Shivaneri Bansila Nagar, Station Road, Aurangabad – 431001, Maharashtra, India

Date of Birth/Age :

05.03.1972

Date of Appointment :

12.11.2010

DIN No.:

02077785

 

KEY EXECUTIVES

 

Name :

Mr. Reddy

Designation :

Personal Assistant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on : 30.09.2013

 

Names of Shareholders

 

No. of Shares

Ajeet Mulay

 

740178

Sushma Mulay

 

133495

Monika Mulay

 

1394473

Total

 

2268146

 

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 :

Engaged in Construction Activity like, Dams Construction and Canals Construction.

 

 

Terms :

 

Selling :

Others

 

 

Purchasing :

Others

 

 

 

GENERAL INFORMATION

 

Customers :

Government Organized

 

 

No. of Employees :

55 (Approximately)

 

 

Bankers :

Cosmos Bank, Aurangabad, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

From Bank

 

 

Cosmos Cooperative Bank – Term Loan

1.684

9.078

Cosmos Cooperative Bank – Wind Mill Project Term Loan

27.684

35.028

Vehicle Loans

0.000

1.235

From Financial Institutions

 

 

Sundaram Finance Limited – Sany Concrete Pump

0.256

0.956

Sundaram Finance Limited – Loader

0.000

0.399

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

40.916

59.912

Total

70.540

106.608

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

M. R. Hundiwala and Company

Chartered Accountant

Address :

1/2 , Decent Enclave, Beside Shehnai Mangal Karyalay, Dargah Road, Aurangabad – 431005, Maharashtra, India

PAN No.:

AAGPH4071G

 

 

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

 

 

 

 

2268146

Equity Shares

Rs.10/- each

Rs. 22.681 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

22.681

22.681

22.681

(b) Reserves & Surplus

20.946

10.921

2.403

(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)

43.627

33.602

25.084

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

35.783

64.195

94.007

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

35.783

64.195

94.007

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

106.073

120.421

66.931

(b) Trade payables

76.549

71.535

57.868

(c) Other current liabilities

42.016

56.532

42.667

(d) Short-term provisions

2.746

0.000

0.000

Total Current Liabilities (4)

227.384

248.488

167.466

 

 

 

 

TOTAL

306.794

346.285

286.557

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

80.323

90.643

88.282

(ii) Intangible Assets

0.002

0.006

0.014

(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

12.865

12.865

11.681

(c) Deferred tax assets (net)

0.343

0.352

0.202

(d)  Long-term Loan and Advances

30.597

34.214

27.216

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

124.130

138.080

127.395

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

52.531

52.488

36.199

(b) Inventories

51.262

23.931

14.498

(c) Trade receivables

67.766

115.393

84.504

(d) Cash and cash equivalents

9.490

13.666

13.899

(e) Short-term loans and advances

1.615

2.727

9.989

(f) Other current assets

0.000

0.000

0.073

Total Current Assets

182.664

208.205

159.162

 

 

 

 

TOTAL

306.794

346.285

286.557

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

165.500

219.600

184.500

 

 

 

 

Less

EXPENSES

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

141.600

191.400

137.700

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

23.900

28.200

46.800

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

8.100

15.400

41.800

 

 

 

 

 

 

PROFIT BEFORE TAX

15.800

12.800

5.000

 

 

 

 

 

Less

TAX                                                                 

5.800

4.300

2.600

 

 

 

 

 

 

PROFIT AFTER TAX

10.000

8.500

2.400

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.41

3.74

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

6.04

3.87

1.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.38

3.84

1.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.38

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.25

5.49

6.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.80

0.84

0.95

 

 

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

22.681

22.681

22.681

Reserves & Surplus

2.403

10.921

20.946

Net worth

25.084

33.602

43.627

 

 

 

 

long-term borrowings

94.007

64.195

35.783

Short term borrowings

66.931

120.421

106.073

Total borrowings

160.938

184.616

141.856

Debt/Equity ratio

6.416

5.494

3.252

 

 

 

 

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

184.500

219.600

165.500

 

 

19.024

(24.636)

 

 

 

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

184.500

219.600

165.500

Profit

2.400

8.500

10.000

 

1.30%

3.87%

6.04%

 

 

 

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 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

Yes

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10464099

16/11/2013

910,000.00

THE COSMOS CO - OPERATIVE BANK LIMITED

PLOT NO. 13001/01, ROKDIYA HANUMAN COLONY, JALNA 
ROAD, AURANGABAD, MAHARASHTRA - 431001, INDIA

B91084152

2

10325787

16/12/2011

20,000,000.00

THE COSMOS CO - OPERATIVE BANK LIMITED

PLOT NO. 13001/01, ROKDIYA HANUMAN COLONY, JALNA 
ROA,, AURANGABAD, MAHARASHTRA - 431001, INDIA

B28861953

3

10273153

07/01/2014 *

168,175,000.00

THE COSMOS CO-OPERATIVE BANK LIMITED

AURANGABAD BRANCH, S. NO. 13001 / 1 / 1, ROKDIYA 
HANUMAN COLONY, AURANGABAD, MAHARASHTRA - 431001 
, INDIA

B95378717

* Date of charge modification

 

 

 

 

 

UNSECURED LOAN

(Rs.in Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

From Banks

6.159

17.499

SHORT TERM BORROWINGS

 

 

From Director

 

 

Mr. Ajeet Mulay

56.581

44.755

Mrs. Sushma Mulay

0.910

0.910

Mrs Monika

7.666

7.844

From Other

 

 

Bramha BUilders

0.000

7.000

Total

71.316

78.008

 

 

FIXED ASSETS

 

  • Free Hold Land
  • Office Building
  • Plant and Machinery
  • Vehicles
  • Furniture and Fixtures
  • 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. 60.10

UK Pound

1

Rs.102.40

Euro

1

Rs.81.88

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SBN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

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

 

34

 

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.