MIRA INFORM REPORT

 

 

Report No. :

315488

Report Date :

01.04.2015

 

IDENTIFICATION DETAILS

 

Name :

D J APPLIANCES PRIVATE LIMITED

 

 

Registered Office :

508, 5 Floor, Building No 20, Samartha Vaibhav, Shree Swami, Samarth Nagar, New Link Road, Oshiwara, Andheri (West), Mumbai – 400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.06.2008

 

 

Com. Reg. No.:

11-183082

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U74900MH2008PTC183082

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD17032B

 

 

PAN No.:

[Permanent Account No.]

AADCD0627Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Retailers of Electronic Durable Goods Like T.V., VCR/VCD, Refrigerator, Washing Machine, Microwave oven and Gases.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company has achieved low profits during FY 2014 and wiped off some of its accumulated losses.

 

The rating also takes note of the unfavorable gap between trade receivables and payables of the company.

 

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

 

The company can be 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.

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

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. Das

Designation :

Accounts Department 

Contact No.:

91-22-65126333

Date :

31.03.2015

 

 

LOCATIONS

 

Registered Office / Corporate Office :

508, 5 Floor, Building No 20, Samartha Vaibhav, Shree Swami, Samarth Nagar, New Link Road, Oshiwara, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-65126333 / 42669938

Fax No.:

91-22-67251834

E-Mail :

vsundaramfcs@yahoo.com

amolghanwat@djapl.com

jagruti@djapl.com

Website :

http://www.djappliances.com

Location :

Owned

Locality :

Commercial

 

 

Showrooms :

Located At

 

  • Mumbai
  • Bangalore
  • Chennai
  • Pune

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mrs. Jagruti Jayraj Pandit

Designation :

Director

Address :

Building No. 13, Flat No. 199, J P Road, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

16.08.1970

Date of Appointment :

03.06.2008

DIN No.:

00402674

 

 

Name :

Mr. Jayraj Dilipkumar Pandit

Designation :

Director

Address :

603, 6th Floor, Building No.16, Phase-I, Indradarshan, Lokh Complex, Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

25.04.1965

Date of Appointment :

03.06.2008

DIN No.:

02132430

 

 

KEY EXECUTIVES

 

Name :

Mr. Das

Designation :

Accounts Department 

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Jagruti Jayraj Pandit

500000

50.00

Jayraj Dilipkumar Pandit

500000

50.00

Total

1000000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Retailers of Electronic Durable Goods Like T.V., VCR/VCD, Refrigerator, Washing Machine, Microwave Oven and Gases.

 

 

Products :

  • T.V.
  • VCR/VCD
  • Refrigerator
  • Washing Machine
  • Microwave Oven
  • Gases

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

Not Divulged 

Contact No.:

Not Divulged 

Since How Long Known :

Not Divulged 

Experience :

Not Divulged 

Maximum Limit Dealt :

Not Divulged 

Remark :

Not Divulged 

 

 

Customers :

Reference :

Not Divulged 

Name of the Person :

Not Divulged 

Contact No.:

Not Divulged 

Since How Long Known :

Not Divulged 

Experience :

Not Divulged 

Maximum Limit Dealt :

Not Divulged 

Remark :

Not Divulged 

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

Banker Name

HDFC Bank Limited

Branch Address

HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

Person Name (With Designation)

Not Divulged 

Contact Number

91-22-61606161

Name of Account Holder

Not Divulged 

Account Number

Not Divulged 

Account Since (Date/Year of Account Opening)

Not Divulged 

Average Balance Maintained (If Possible)

Not Divulged 

Credit Facilities Enjoyed (If any)

Not Divulged 

Account Operation

Not Divulged 

Remarks (If any)

Not Divulged 

 

 

 

Auditors :

 

Name :

H. P. Patel and Associates

Chartered Accountants

Address :

403, Sharda Chambers No – 3, 4th Floor, 31 Keshavji Naik Road, Bhat Bazar, Mumbai – 400009, Maharashtra, India

Tel. No. :

91-22-23754250 / 26713584

Fax No. :

91-22-23747542

PAN No. :

ABTPP4523F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs.25.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

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

10.000

10.000

0.100

(b) Reserves & Surplus

(2.632)

(3.230)

8.204

(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)

7.368

6.770

8.304

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

17.857

11.368

7.661

(b) Trade payables

22.918

23.704

11.276

(c) Other current liabilities

44.793

29.581

22.297

(d) Short-term provisions

3.197

2.890

3.831

Total Current Liabilities (4)

88.765

67.543

45.065

 

 

 

 

TOTAL

96.133

74.313

53.369

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.927

5.897

6.320

(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

1.012

1.017

1.017

(c) Deferred tax assets (net)

0.442

0.734

0.330

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

9.381

7.648

7.667

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

33.499

19.677

11.171

(c) Trade receivables

1.160

0.294

0.000

(d) Cash and cash equivalents

28.082

32.288

27.816

(e) Short-term loans and advances

24.011

14.406

6.715

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

86.752

66.665

45.702

 

 

 

 

TOTAL

96.133

74.313

53.369

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

 

262.799

209.343

 

 

Other Income

 

4.122

4.470

 

 

TOTAL                        

 

266.921

213.813

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

219.487

176.899

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

 

(13.821)

(8.507)

 

 

Employee Benefits Expenses

 

13.549

10.023

 

 

Other Expenses

 

45.947

38.074

 

 

TOTAL                        

 

265.162

216.489

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

1.759

(2.676)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

 

1.699

1.817

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

 

0.060

(4.493)

 

 

 

 

 

Less

TAX                                                                 

 

(0.292)

(0.404)

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

 

0.352

(4.089)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

(0.35)

(4.90)

 

 

 

PARTICULARS

 

 

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

205.101

 

 

Other Income

 

 

4.755

 

 

TOTAL                                    

 

 

209.856

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

 

 

168.400

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

 

(7.241)

 

 

Employees benefits expense

 

 

18.625

 

 

Other expenses

 

 

25.022

 

 

TOTAL                                    

 

 

204.806

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

5.050

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

 

 

0.617

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

 

2.965

 

 

 

 

 

 

TAX                                                                 

 

 

0.842

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

 

 

2.123

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

 

212.29

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.13

(1.95)

1.04

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.06

(6.19)

5.70

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

(0.66)

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.42

1.68

0.92

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.98

0.99

1.01

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

0.100

10.000

10.000

Reserves & Surplus

8.204

-3.230

-2.632

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

8.304

6.770

7.368

 

 

 

 

Long Term borrowings

0.000

0.000

0.000

Short Term borrowings

7.661

11.368

17.857

Total borrowings

7.661

11.368

17.857

Debt/Equity ratio

0.923

1.679

2.424

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

205.101

209.343

262.799

 

 

2.068

25.535

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

205.101

209.343

262.799

Profit

2.123

(4.089)

0.352

 

1.04%

(1.95%)

0.13%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS NOT AVAILABLE

 

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Loans and advances from related parties

 

 

Bank CC Account Balance

17.857

11.368

Total

17.857

11.368

 

 

OPERATION

 

The turnover of the Company has marginally increased by 25% in spite of the recessionary conditions of the market.  Due to increase in rentals and expansion costs, the profit figure could not be maintained. This is due to investment in the new Show Rooms and their infrastructure which is being amortized by the Company in a span of 3 years. In fact the company has incurred a loss of approx. Rs.0.060 Million. The Company during the year had opened the Prabhadevi Unit (one more showroom at Mumbai).  The company has been investing in showrooms and a large part of the funds are utilized in these projects. The projects and other activities now being undertaken by the Company would definitely yield results in the coming years when the profitability would be stabilized.

 

 

OUTLOOK FUR THE FUTURE:

 

The company is expanding the business by opening up several sow rooms in western region and also southern region. However, the future showrooms would be put up in Mumbai, Navi Mumbai and Chennai. Also in the northern region in consonance with the principal’s direction. The company could have a niche market for the products it is now trading.  

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10397586

31/12/2012

3,000,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B66098203

*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.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

 

29

 

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.