MIRA INFORM REPORT

 

 

Report Date :

29.09.2014

 

IDENTIFICATION DETAILS

 

Name :

S.L.N. COFFEE PRIVATE LIMITED

 

 

Registered Office :

No.47, Kiadb Industrial Area, Kushalnagar, Kodagu – 571234, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

21.04.2004

 

 

Com. Reg. No.:

08-033786

 

 

Capital Investment / Paid-up Capital :

Rs.17.341 Millions

 

 

CIN No.:

[Company Identification No.]

U15492KA2004PTC033786

 

 

PAN No.:

[Permanent Account No.]

AAICS0947H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Coffee.

 

 

No. of Employees :

Information declined by the management

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1600000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Financial position of the company seems to be decent.

 

The rating takes into consideration high competitive intensity in the instant coffee business pricing flexibility of the company to a certain extent.

 

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

 

The company can be considered normal 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.

 

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

ICRA

Rating

Term loan facilities=BB

Rating Explanation

Have moderate risk of default.

Date

March, 2014

 

 

Rating Agency Name

ICRA

Rating

Fund based facilities-Short term=A4

Rating Explanation

Have minimal degree of safety and carry very high credit risk.

Date

March, 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 BY

 

Name :

Mr. Aveen Uthaiah

Designation :

Accounts Department

Contact No.:

91-8276-278777

Date :

27.09.2014

 

 

LOCATIONS

 

Registered Office :

No.47, Kiadb Industrial Area, Kushalnagar, Kodagu – 571234, Karnataka, India

Tel. No.:

91-8276-278122 / 278777

Fax No.:

91-8276-278099

E-Mail :

icd@slncoffee.com

vijayakumar@slncoffee.com

Website :

www.slncoffee.com

 

 

DIRECTORS

 

AS ON 27.09.2013

 

Name :

Mr. Narayanan Sathappa Chettiar

Designation :

Director

Address :

P. B. No.47, Kiabd Industrial Area, Kudlur, Kushalnagar – 571234, Kodagu, Karnataka, India

Date of Birth/Age :

15.08.1967

Date of Appointment :

21.04.2004

DIN No.:

00529731

 

 

Name :

Mr. Sathappan Narayanan

Designation :

Whole-time Director

Address :

P. B. No.47, Kiabd Industrial Area, Kudlur, Kushalnagar – 571234, Kodagu, Karnataka, India

Date of Birth/Age :

22.06.1943

Date of Appointment :

21.04.2004

DIN No.:

00529776

 

 

Name :

Mr. Viswanathan Narayanan

Designation :

Director

Address :

P. B. No.47, Kiabd Industrial Area, Kudlur, Kushalnagar – 571234, Kodagu, Karnataka, India

Date of Birth/Age :

08.01.1973

Date of Appointment :

21.04.2004

DIN No.:

00529820

 

 

KEY EXECUTIVES

 

Name :

Mr. Aveen Uthaiah

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 27.09.2013

 

Names of Shareholders

 

No. of Shares

S. Narayanan

10650

N. Narayan

73230

N. Vishwanathan

79625

The Travancore Textiles Private Limited

100

Shri Indhira Cotton Mills Private Limited

100

Karpaga Vijayagar Estate Private Limited

100

Swiss Welded Mesh Company Private Limited

100

Prathiba Engineering Industries Private Limited

100

N. Theivanai

9205

R. Valliammai

200

 

 

Total

173410

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 27.09.2013

 

Category

Percentage

Directors or relatives of Directors

99.71

Others

0.29

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Coffee.

 

 

Products :

Products / Services

ITC Code

Coffee and Coffee Products

2101

Coffee and Coffee Products

0901

Instant Coffee

21011120

Coffee Products

09011145

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Canara Bank, Madikeri Main Branch, Madikeri – 571201, Karnataka, India

·         ICICI Bank Limited, Landmark Race Cource Circle, Alkapuri, Baroda – 390015, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term loans from banks

180.751

124.945

 

 

 

Short Term Borrowings

 

 

Working capital loans from banks

750.613

751.603

 

 

 

Total

931.364

876.548

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajan and Vasan

Chartered Accountants

Address :

1904, 14th Cross, 22nd B Main, Sector 1, HSR Layout, Bangalore – 560102, Karnataka, India

PAN No.:

AGHPS5041A

 

 

Associates :

·         SLN Coffee Curing works

·         Blossom Commodities

 

 

CAPITAL STRUCTURE

 

AS ON 27.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.100/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

173410

Equity Shares

Rs.100/- each

Rs.17.341 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

17.341

14.585

9.000

(b) Reserves & Surplus

393.337

289.346

167.671

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

67.025

Total Shareholders’ Funds (1) + (2)

410.678

303.931

243.696

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

200.718

145.441

270.764

(b) Deferred tax liabilities (Net)

38.915

18.313

7.600

(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)

239.633

163.754

278.364

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

750.613

751.603

671.333

(b) Trade payables

131.923

76.958

147.657

(c) Other current liabilities

74.686

135.573

42.285

(d) Short-term provisions

25.071

19.075

9.371

Total Current Liabilities (4)

982.293

983.209

870.646

 

 

 

 

TOTAL

1632.604

1450.894

1392.706

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

432.180

453.567

462.696

(ii) Intangible Assets

0.017

0.025

0.012

(iii) Capital work-in-progress

279.108

95.053

4.032

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.081

0.081

0.081

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

5.423

3.464

3.198

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

716.809

552.190

470.019

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

325.036

327.292

608.695

(c) Trade receivables

410.428

391.300

177.481

(d) Cash and cash equivalents

88.103

85.514

36.161

(e) Short-term loans and advances

92.228

94.598

100.350

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

915.795

898.704

922.687

 

 

 

 

TOTAL

1632.604

1450.894

1392.706

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                             

6577.554

4348.417

3719.565

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

6432.851

4233.436

3653.883

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

144.703

114.981

65.682

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

25.355

24.969

23.208

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

119.348

90.012

42.474

 

 

 

 

 

Less

TAX                                                                 

45.673

29.771

14.845

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

73.675

60.241

27.629

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

2598.306

2154.297

1394.392

 

 

 

 

 

 

Earnings Per Share (Rs.)

424.86

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.12

1.39

0.74

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.82

6.64

3.06

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.30

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.32

2.95

3.87

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.93

0.91

1.06

 

 

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

9.000

14.585

17.341

Reserves & Surplus

167.671

289.346

393.337

Net worth

176.671

303.931

410.678

 

 

 

 

long-term borrowings

270.764

145.441

200.718

Short term borrowings

671.333

751.603

750.613

Total borrowings

942.097

897.044

951.331

Debt/Equity ratio

5.332

2.951

2.316

 

 

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

3719.565

4348.417

6577.554

 

 

16.907

51.263

 

 

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

3719.565

4348.417

6577.554

Profit

27.629

60.241

73.675

 

0.74%

1.39%

1.12%

 

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

Yes

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term loans from others

19.967

20.496

 

 

 

Total

19.967

20.496

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10509163

28/05/2014

250,000.00

CANARA BANK

MADIKERI BRANCH, MADIKERI, MADIKERI, KARNATAKA - 583101, INDIA

C11407558

2

10344399

02/03/2012

137,500,000.00

CANARA BANK

MAIN ROAD MADIKERE BRANCH, MADIKERE, BANGALORE, KARNATAKA - 571201, INDIA

B35856269

3

10305309

14/05/2012 *

240,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B41580929

4

10029109

23/01/2014 *

655,000,000.00

CANARA BANK

MADIKERI MAIN BRANCH, MADIKERI, MADIKERI, KARNATAKA - 571201, INDIA

B96188818

5

10028818

23/01/2014 *

1,003,500,000.00

CANARA BANK

MADIKERI MAIN BRANCH, MADIKERI, MADIKERI, KARNATAKA - 571201, INDIA

B96188990

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture


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 records 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.61.57

UK Pound

1

Rs.100.42

Euro

1

Rs.78.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

6

--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

 

47

 

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.