MIRA INFORM REPORT

 

 

Report Date :

14.10.2014

 

IDENTIFICATION DETAILS

 

Name :

J S FURNISHINGS PRIVATE LIMITED

 

 

Registered Office :

D-2/1, Okhla Industrial Are, Phase – II, New Delhi – 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.06.1985

 

 

Com. Reg. No.:

55-021135

 

 

Capital Investment / Paid-up Capital :

Rs. 0.805 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1985PTC021135

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :               

Trader and Retailer of Furnishing Fabrics.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1700000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating reflects company’s established track record of business operations supported by sound financial risk profile and fair liquidity position of the company.

 

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 condition.

 

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 slow 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.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Sanjay Nautiyal

Designation :

Accounts Manager 

Contact No.:

91-11-42291100

Date :

11.10.2014

 

 

LOCATIONS

 

Registered Office :

D-2/1, Okhla Industrial Are, Phase – II, New Delhi – 110020, India

Tel. No.:

91-11-42291100

Fax No.:

91-11-26385302

E-Mail :

contact@jagdishstone.com

 

 

Showroom :

39-40, Ring Road, Lajpat Nagar III, New Delhi – 110020, India

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Jagdish Khandelwal

Designation :

Director

Address :

12/11, WEA, Karol Bagh, New Delhi – 110005, India

Date of Birth/Age :

24.10.1950

Date of Appointment :

05.06.1985

DIN No.:

01057163

 

 

Name :

Mr. Sidharth Khandelwal

Designation :

Director

Address :

12/11, WEA, Karol Bagh, New Delhi – 110005, India

Date of Birth/Age :

26.01.1979

Date of Appointment :

01.08.2007

DIN No.:

00619263

 

 

KEY EXECUTIVES

 

Name :

Mr. Sanjay Nautiyal

Designation :

Accounts Manager 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Jagdish Khandelwal

 

1040

Lalita Khandelwal

 

1100

Siddhartha Khandelwal

 

2650

Jagdish Khandelwal (HUF)

 

2160

Dakshita Khandelwal

 

1100

 

 

 

Total

 

8050

 

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 :

Trader and Retailer of Furnishing Fabrics.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

  • Standard Chartered Bank, 10, Parliament Street, New Delhi - 110001, Delhi, India
  • Bank of Baroda, P.S. Road, Karol Bagh, Delhi - 110005, Delhi, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Standard Chartered Bank term loan I

33.743

38.828

Standard Chartered Bank term loan II

33.680

38.775

Standard Chartered term loan III

38.525

41.667

Standard Chartered term loan WC

18.230

0.000

Standard Chartered term WCDL

35.000

0.000

Standard Chartered Bank Cash credit

22.630

73.011

 

 

 

Total

181.808

192.281

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

J.B. and Associates

Chartered Accountants

Address :

23/26, 1st Floor, East Patel, Nagar, New Delhi – 110008, India

Tel. No.:

91-11-25724432

PAN No.:

AAAPA4461B

 

 

Associates Company:

  • S. K. Furnishings Private Limited
  • Panache Home Décor Private Limited

 

 

Related Party:

  • R. K. Furnishing Private limited
  • F and F Global Private Limited
  • Floor and Furnishing (India) Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.100/- each

Rs. 2.000 Millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8050

Equity Shares

Rs.100/- each

Rs. 0.805 Million

 

 

 

 

 

 

 


 

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

0.805

0.805

0.805

(b) Reserves & Surplus

438.482

384.508

342.507

(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)

439.287

385.313

343.312

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

181.808

192.281

159.019

(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

9.566

8.804

7.175

Total Non-current Liabilities (3)

191.374

201.085

166.194

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

90.337

81.796

65.171

(b) Trade payables

44.527

53.639

89.572

(c) Other current liabilities

37.372

47.491

48.636

(d) Short-term provisions

26.569

20.844

22.954

Total Current Liabilities (4)

198.805

203.770

226.333

 

 

 

 

TOTAL

829.466

790.168

735.839

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

477.033

479.517

353.276

(ii) Intangible Assets

2.446

2.841

3.151

(iii) Capital work-in-progress

49.330

11.299

2.914

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.011

0.011

1.011

(c) Deferred tax assets (net)

3.105

3.373

4.191

(d) Long-term Loan and Advances

7.980

1.733

1.807

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

539.905

498.774

366.350

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

104.358

125.045

154.638

(c) Trade receivables

33.030

33.211

47.514

(d) Cash and cash equivalents

3.404

4.142

4.025

(e) Short-term loans and advances

148.633

128.717

155.640

(f) Other current assets

0.136

0.279

7.672

Total Current Assets

289.561

291.394

369.489

 

 

 

 

TOTAL

829.466

790.168

735.839

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

578.277

598.539

557.869

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

482.462

520.411

479.214

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

95.815

78.128

78.655

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

13.720

14.461

12.159

 

 

 

 

 

 

PROFIT BEFORE TAX

82.095

63.667

66.496

 

 

 

 

 

Less

TAX                                                                 

28.027

21.573

25.587

 

 

 

 

 

 

PROFIT AFTER TAX

54.068

42.094

40.909

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

F.O.B. Value of Exports

2.475

0.876

1.184

 

TOTAL EARNINGS

2.475

0.876

1.184

 

 

 

 

 

 

Earnings Per Share (Rs.)

6716.52

5229.07

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

9.35

7.03

7.33

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.57

8.21

9.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.17

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.62

0.71

0.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.46

1.43

1.63

 

 

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

0.805

0.805

0.805

Reserves & Surplus

342.507

384.508

438.482

Net worth

343.312

385.313

439.287

 

 

 

 

long-term borrowings

159.019

192.281

181.808

Short term borrowings

65.171

81.796

90.337

Total borrowings

224.190

274.077

272.145

Debt/Equity ratio

0.653

0.711

0.620

 

 

 

 

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

557.869

598.539

578.277

 

 

7.290

(3.385)

 

 

 

 

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

557.869

598.539

578.277

Profit

40.909

42.094

54.068

 

7.33%

7.03%

9.35%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

SHORT TERM BORROWINGS

 

 

Loans and advance from related parties

90.337

81.796

 

 

 

Total

90.337

81.796

 

BUSINESS ACTIVITIES

 

During the year the sales of the company marginally went down by 2.5%. However due to cost control net profit of the company went up to Rs. 82.100 millions as against 63.700 millions in the previous year.

 

 

Note: The Registered Office of the company has been shifted from 12/10, WEA, Karol Bagh, New Delhi – 110005, India to the present address w.e.f. 01.02.2011.

 

 

INDEX OF CHARGES

 

S.No

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10384593

30/03/2012

37,500,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B43002039

2

10324895

27/06/2013 *

244,428,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B79680567

3

10302233

27/06/2013 *

244,428,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B79679346

4

10287187

27/06/2013 *

244,428,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B79678405

5

10155144

26/06/2013 *

72,505,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B79677423

6

10118373

26/06/2013 *

244,428,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B80223183

7

10119068

26/06/2013 *

244,428,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B80223654

8

10119042

10/07/2012 *

258,943,000.00

STANDARD CHARTERED BANK

10, PARLIAMENT STREET, NEW DELHI, DELHI - 110001, INDIA

B44193589

 

* Date of charge modification

 

FIXED ASSETS

 

  • Air Conditioner
  • Building
  • Electronic Fitting and Equipment
  • Furniture and Fixture
  • Motor Car
  • Office Equipment

 


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. 61.25

UK Pound

1

Rs. 77.61

Euro

1

Rs. 98.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.