MIRA INFORM REPORT

 

 

Report Date :

15.11.2014

 

IDENTIFICATION DETAILS

 

Name :

VIKAS ORGANICS PRIVATE LIMITED

 

 

Registered Office :

34/1, East Punjabi Bagh, New Delhi – 110026

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.09.1992

 

 

Com. Reg. No.:

55-050138

 

 

Capital Investment / Paid-up Capital :

Rs. 7.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1992PTC050138

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELV03119E

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture, Exporter and Importer of Plasticizers.

 

 

No. of Employees :

25 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD  72000

 

 

Status :

Moderate

 

 

Payment Behavior :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred a loss from its operations during 2014.

 

However, Trade relations are fair. Business is active. Payment terms are reported as slow but correct.

 

The company considered for business dealings with some cautions.

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slowly on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn Business Empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

-

Rating

-

Rating Explanation

-

Date

-

 

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 PARTED BY

 

Name :

Mr. Lalit Batra

Designation :

Director

Contact No.:

91-9810174277

Date :

08.11.2014

 

 

LOCATIONS

 

Registered /Corporate Office :

34/1, East Punjabi Bagh, New Delhi – 110026, India

Tel. No.:

91-11-28316294/62314556/32614556

Mobile No.:

91-9810174277 (Mr. Lalit)

Fax No.:

91-11-28314293

E-Mail :

contact@vikasorganics.com

vikasorg@del2.vsnl.net.in

Website :

http://www.vikasorganics.com

Location :

Rented

 

 

 

 

Factory  :

43-45-45, Silver, Industrial Estate, Bhimpore, Daman – 396210, India

Tel. No.:

91-260-2221030

Fax No.:

91-260-2221030

Location :

Owned

E-Mail :

vikasdaman@sancharnet.in

contact@vikasorganics.com

 

 

DIRECTORS

 

As on: 30.08.2014

 

Name :

Mr. Lalit Kant Batra

Designation :

Director

Address :

C-45, Kirti Nagar, New Delhi-110015, India.

Date of Birth/Age :

08.12.1954

Date of Appointment :

01.09.1992

DIN No.:

00329733

 

 

Name :

Mr. Ravinder Kant Batra

Designation :

Director

Address :

L-11 Kirti Nagar, New Delhi-110015, India.

Date of Birth/Age :

14.07.1957

Date of Appointment :

09.03.2005

DIN No.:

00329800

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.08.2014

 

Names of Shareholders

No. of Shares

Percentage

Lalit Kant Batra

257000

36.72

Ravinder Kant Batra

246900

35.27

LK. Batra and Sons

67900

9.71

Akhil Batra

40000

5.71

Neha Batra

25000

3.57

Shikhar Batra

30000

4.28

Ruby Batra

25000

3.57

Kushagra Batra

100

0.01

RK. Batra and Sons

8100

1.16

 

 

 

Total

700000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.08.2014

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Plasticizers

 

 

Products :

  • Di-Ethyl Phthalate (D.E.P.)
  • Di-Ethyl Phthalate (D.E.P.)
  • Di-Butyl Phthalate (D.B.P.)
  • Di-Octyl Maleate (D.O.M.)
  • Butyl Acetate (B.A.)
  • Di-Butyl Maleate (D.B.M.)

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Plasticizers

Countries :

Middle East

 

 

Imports :

 

Products :

Chemical

Countries :

  • Kera
  • Taiwan
  • South Africa

 

 

Terms :

 

Selling :

Cash, Cheque and Credit

 

 

Purchasing :

Cash, Cheque and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

  • S.I. Group Limited, Mumbai

 

 

Customers :

  • Oriental Automatics Limited, Mumbai

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

  • State Bank of India, Mayapuri Phase – II, New Delhi – 110064, India
  • ICICI Bank Limited, Punjabi Bagh – New Delhi, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Term Loan from banks

1.570

0.398

 

 

 

Short Term Borrowing

 

 

Packing Credit Limit from Bank

5.030

0.000

Cash Credit Limit from Bank

23.325

27.980

 

 

 

Total

29.925

28.378

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Khiwani and Company

Chartered Accountant

Address :

23/26, East Patel Nagar, New Delhi-110008, India.

Tel. No.:

91-11-25714542/25758388

Fax No.:

91-11-42481491

E-Mail :

khirwani@khiwaniandco.com

PAN:

AAAFK7995E

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

Not Divulged

 

 

Sister Concern :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on:  30.09.2014

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

700,000

Equity Shares

Rs.10/- each

Rs. 7.000 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

7.000

7.000

7.000

(b) Reserves & Surplus

18.160

18.376

16.813

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

25.160

25.376

23.813

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.495

4.761

4.661

(b) Deferred tax liabilities (Net)

1.119

0.641

0.646

(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)

7.614

5.402

5.307

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

28.355

27.980

23.980

(b) Trade payables

27.482

12.457

46.559

(c) Other current liabilities

7.760

6.218

1.982

(d) Short-term provisions

3.792

3.857

3.336

Total Current Liabilities (4)

67.389

50.512

75.857

 

 

 

 

TOTAL

100.163

81.290

104.977

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.901

10.686

5.971

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

3.553

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

0.430

0.426

0.208

(e) Other Non-current assets

0.101

2.494

4.222

Total Non-Current Assets

14.432

17.159

10.401

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

55.776

45.098

57.241

(c) Trade receivables

19.117

8.108

26.744

(d) Cash and cash equivalents

3.631

3.390

4.810

(e) Short-term loans and advances

6.327

6.710

5.440

(f) Other current assets

0.880

0.825

0.341

Total Current Assets

85.731

64.131

94.576

 

 

 

 

TOTAL

100.163

81.290

104.977

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

SALES TURNOVER

215.000

(Market Fluctuation)

225.000

(Market Fluctuation)

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

3.381

2.248

1.150

 

 

 

 

 

Less

TAX                                                                 

5.545

0.685

0.380

 

 

 

 

 

 

PROFIT AFTER TAX

(2.164)

1.563

0.770

 

 

 

 

 

Less

APPROPRIATIONS

-

-

-

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(2.164)

1.563

0.770

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

70.203

80.675

83.117

 

 

 

 

 

 

Earnings Per Share (Rs.)

(0.31)

2.23

1.10

 

Expected Sales (2014-2015): Rs.250.000 Millions

 

The above information has been parted by Mr. Lalit Batra (Director)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.38

2.89

1.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.09

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.39

1.29

1.20

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.27

1.27

1.25

 

 

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

7.000

7.000

7.000

Reserves & Surplus

16.813

18.376

18.160

Net worth

23.813

25.376

25.160

 

 

 

 

long-term borrowings

4.661

4.761

6.495

Short term borrowings

23.980

27.980

28.355

Total borrowings

28.641

32.741

34.850

Debt/Equity ratio

1.203

1.290

1.385

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales Turnover (Market Fluctuation)

225.000

215.000

 

 

(4.444)

 

 

 

 

NET PROFIT MARGIN

           

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales Turnover

225.000

215.000

Profit

1.563

(2.164)

 

0.69%

(1.01%)

 

 

 

 

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 two 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

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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 LOAN

 

Particular

As on

31.03.2014

(Rs. In Millions)

 

As on

31.03.2013

(Rs. In Millions)

 

Long Term Borrowing

 

 

Loan and Advances from Director from related Parties

4.925

4.363

Total

4.925

4.363

 

 

 

INDEX OF CHARGES:

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10371257

07/07/2012

500,000.00

STATE BANK OF INDIA

A-95, INDUSTRIAL AREA, PHASE-II, MAYAPURI, DELHI -110064, INDIA

B55920383

2

10348435

21/03/2012

416,000.00

STATE BANK OF INDIA

SME BRANCH, MAYAPURI, NEW DELHI, DELHI - 110064, 
INDIA

B37212164

3

10045010

24/10/2013 *

51,300,000.00

STATE BANK OF INDIA

A-95, INDUSTRIAL AREA, PHASE-II, MAYAPURI, DELHI 
- 110064, INDIA

B88094578

4

90048601

06/08/2001

39,000,000.00

STATE BANK OF INDIA

MAYAPURI PHASE-II, NEW DELHI, DELHI - 110064, INDIA

-

 

 

Fixed Assets:

 

  • Plant and Machinery
  • ETP
  • Land
  • Building
  • Furniture and Fixtures
  • Fax Machine
  • Office Equipments
  • Computer
  • Scooter
  • Cycle
  • Electrical Fitting
  • Fans
  • Car
  • Xerox Machine

 

 


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.61.65

UK Pound

1

Rs.96.54

Euro

1

Rs.76.69

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.