MIRA INFORM REPORT

 

 

Report Date :

24.09.2014

 

IDENTIFICATION DETAILS

 

Name :

TOY ZONE IMPEX PRIVATE LIMITED

 

 

Registered Office :

D-1, Tagore Garden Extension, New Delhi – 110027

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.05.2001

 

 

Com. Reg. No.:

55-111062

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74999DL2001PTC111062

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of toys.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 150000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating takes into consideration company’s moderate financial risk profile and below average liquidity position of the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealing 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 – 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating=B+

Rating Explanation

Risk prone credit quality and very high credit risk.

Date

03.01.2014

 

 

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

 

Management Non Co-operative (91-11-25419217)

 

 

LOCATIONS

 

Registered Office :

D-1, Tagore Garden Extension, New Delhi – 110027, India

Tel. No.:

91-11-25419217

Fax No.:

91-11-25169375

E-Mail :

sanjay@toyzone.in

anilmandiratta@gmail.com

Website :

www.toyzone.in

 

 

Factory :

F-1159-F-Phase-III, Industrial Estate, Bhiwadi District, Alwar, Rajasthan,

Tel. No.:

91-1493-225728

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Sanjay Mehndiratta

Designation :

Director

Address :

E-344 Tagore Garden Extension, New Delhi – 110027, India

Date of Birth/Age :

18.03.1968

Date of Appointment :

13.05.2001

DIN No.:

01137376

 

 

Name :

Mr. Lovejeet Sharma

Designation :

Director

Address :

M-438 Guru Harkishan Nagar, New Delhi – 110087, India

Date of Birth/Age :

24.110.1948

Date of Appointment :

13.05.2001

DIN No.:

01137563

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Lovejeet Sharma

1000

0.10

Sanjay Mehndiratta

999000

99.90

Total

1000000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of toys.

 

 

GENERAL INFORMATION

 

Suppliers :

·         ECR Builders

·         H.G Mehta and Company Private Limited

·         Innovative Group Limited

·         Luna Toys

·         Perkyben Polymers Private Limited

·         Shenzhen Victoria Technology Company Limited

·         Stepon Engineers Private Limited

·         Schenker India Private Limited

·         Shalimar InfoTech Private Limited

·         Aerol Formulations Private Limited

 

 

Customers :

·         Ayush Toys Marketing Private Limited

·         Bharti Wal-Mart Private Limited

·         Landmark Limited

·         Odyssey India Limited

·         Primetex Clothing Private Limited

·         Reliance Hypermart Limited

·         Shoppers Stop Limited

·         Shanghai Jilong Plastic Products Company Limited

·         Vikas Toy Centre

·         Shoes World

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Punjab National Bank, J-2/14, B. K. Dutt Market, Rajouri Garden, New Delhi – 110027, India

·         HDFC Bank

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

PNB- (0605008700007056) CC Limited

49.117

39.786

PNB Buyer Credit

4.130

1.020

Loan from HDFC Vehicle Loan

1.022

0.000

Loan from Electronica Finance Limited

0.000

0.827

Term Loan from PNB Rajouri Garden

9.658

12.180

 

 

 

Total

63.927

53.813

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A. Mandiratta and Associates

Chartered Accountants

Address :

303, Shiva Chambers, 929/1, Naiwala Karol Bagh, New Delhi – 110005, India 

PAN No.:

AAQPM8048N

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

10.000

10.000

10.000

(b) Reserves & Surplus

28.806

21.820

16.482

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

38.806

31.820

26.482

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

109.710

90.356

127.156

(b) Deferred tax liabilities (Net)

3.630

2.605

2.141

(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)

113.340

92.961

129.297

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

24.125

7.363

4.952

(c) Other current liabilities

3.025

1.469

1.809

(d) Short-term provisions

2.442

2.065

1.970

Total Current Liabilities (4)

29.592

10.897

8.731

 

 

 

 

TOTAL

181.738

135.678

164.510

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

62.016

45.641

45.039

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.340

1.533

0.000

Total Non-Current Assets

62.356

47.174

45.039

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

33.107

31.163

18.177

(c) Trade receivables

82.875

51.631

86.015

(d) Cash and cash equivalents

1.934

3.586

0.356

(e) Short-term loans and advances

0.283

0.274

1.237

(f) Other current assets

1.183

1.850

13.686

Total Current Assets

119.382

88.504

119.471

 

 

 

 

TOTAL

181.738

135.678

164.510

 

 

PROFIT & LOSS ACCOUNT

 

Particulars

 

31.03.2013

31.03.2012

31.03.2011

Total Income

260.075

98.482

153.372

 

 

 

 

Net Profit for the year

10.558

8.059

7.903

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Debt Equity Ratio

(Total Debt /Networth)

 

2.83

2.84

4.80

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.03

8.12

13.68

 

 

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

10.000

10.000

10.000

Reserves & Surplus

16.482

21.820

28.806

Net worth

26.482

31.820

38.806

 

 

 

 

long-term borrowings

127.156

90.356

109.710

Short term borrowings

0.000

0.000

0.000

Total borrowings

127.156

90.356

109.710

Debt/Equity ratio

4.802

2.840

2.827

 

 

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

Sales

153.372

98.482

260.075

 

 

(35.789)

164.084

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

153.372

98.482

260.075

Profit

7.903

8.059

10.558

 

5.15%

8.18%

4.06%

 

 

 

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

No

10]

Designation of contact person

No

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

Yes

18]

Major customers

Yes

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

Yes

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Loan from Director

9.278

8.174

Loan from M. M. Export

36.505

28.369

 

 

 

Total

45.783

36.543

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10504883

28/05/2014

10,000,000.00

PUNJAB NATIONAL BANK

J2/14-15, B.K. DUTTA MARKET, RAJOURI GARDEN, NEW DELHI, DELHI - 110027, INDIA

C08054967

2

10425947

28/05/2014 *

70,000,000.00

PUNJAB NATIONAL BANK

J2/14-15, B.K. DUTTA MARKET, RAJOURI GARDEN, NEW DELHI, DELHI - 110027, INDIA

C09457722

3

10425949

28/05/2014 *

75,000,000.00

PUNJAB NATIONAL BANK

J2/14-15, B.K. DUTTA MARKET, RAJOURI GARDEN, NEW DELHI, DELHI - 110027, INDIA

C08070112

4

10211267

28/05/2014 *

173,000,000.00

PUNJAB NATIONAL BANK

J2/14-15, B.K. DUTTA MARKET, RAJOURI GARDEN, NEW DELHI, DELHI - 110027, INDIA

C08069635

5

10171053

10/08/2009

18,000,000.00

PUNJAB NATIONAL BANK

J2/14-15,B.K.DUTTA MARKET,, RAJOURI GARDEN,, NEW DELHI, DELHI - 110027, INDIA

A67971606

6

10158396

27/03/2009

2,360,528.00

ELECTRONICA FINANCE LIMITED

128/A, PLOT NO.3, KAILASHCHANDRA APPARTMENTS,, PAUD ROAD, KOTHRUD, PUNE, MAHARASHTRA - 411038, INDIA

A62423777

7

80048032

12/10/2010 *

77,000,000.00

PUNJAB NATIONAL BANK

J2/14-15, B.K. DUTTA MARKET, RAJOURI GARDEN, NEW DELHI, DELHI - 110027, INDIA

A96652219

8

90058021

25/02/2003

2,700,000.00

PUNJAB NATIONAL BANK

RAJOURI GARDEN, NEW DELHI, DELHI, INDIA

-

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Furniture and Fixture

·         Pump Set

·         Printer

·         Thermal Transfer Printer

·         Office Equipment

·         Mobile Phone

·         Television LCD Toshiba

·         Exide Battery

·         Invertor

·         Vehicle

 


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.60.87

UK Pound

1

Rs.99.63

Euro

1

Rs.78.23

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

NKT


 

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.