MIRA INFORM REPORT

 

 

Report No. :

315984

Report Date :

08.04.2015

 

IDENTIFICATION DETAILS

 

Name :

VARDA SPINNING AND WEAVING MILLS PRIVATE LIMITED

 

 

Registered Office :

Village Jandiali, Chandigarh Road, Kohara, Ludhiana – 141112, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

15.03.2010

 

 

Com. Reg. No.:

16-033695

 

 

Capital Investment / Paid-up Capital :

Rs.36.426 Million

 

 

CIN No.:

[Company Identification No.]

U18109PB2010PTC033695

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

JLDV01969C

 

 

PAN No.:

[Permanent Account No.]

AADCV2752J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of all types of yarn like acrylic yarn, polyester yarn, synthetic yarn.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The management has failed to file its financial record with government department for the year 2014.

 

The rating is constrained on account of exposure to intense competition in yarn manufacturing leading to limited pricing flexibility and susceptibility of margins to volatility in raw material prices.

 

Rating further constrained by company’s moderate financial risk profile and leverage capital structure of the company.

 

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

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating = BB

Rating Explanation

Inadequate credit quality and high credit risk.

Date

May 05, 2014

 

Rating Agency Name

CRISIL

Rating

Short term rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

May 05, 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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Saurav / Mr. Pankaj

Designation :

Marketing Manager / Accounts Department

Contact No.:

91-9814389216 / 9872348731

Date :

04.04.2015

 

 

 

 

LOCATIONS

 

Registered Office / Factory :

Village Jandiali, Chandigarh Road, Kohara, Ludhiana – 141112, Punjab, India

Tel. No.:

91-161-4610099

Mobile No.:

91-9814389216 (Mr. Saurav)

91-9872348731 (Mr. Pankaj)

Fax No.:

91-161-5086187

E-Mail :

rajesh_mehru@yahoo.co.in

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Pankaj Singhania

Designation :

Director

Address :

B-XIX-513, College Road, Civil Lines, Ludhiana, Punjab, India

Date of Birth/Age :

26.12.1973

Date of Appointment :

27.09.2013

DIN No.:

01249595

Other Directorship :

S.  No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U18100PB1996PTC017796

SAHIL INTERNATIONAL PRIVATE LIMITED

Director

01/03/1996

01/03/1996

-

Active

NO

2

U74900PB2013PTC037589

SHINE SQUARE FINTECH PRIVATE LIMITED

Director

10/06/2013

10/06/2013

-

Active

NO

3

U18109PB2010PTC033695

VARDA SPINNING AND WEAVING MILLS PRIVATE LIMITED

Director

27/09/2013

27/09/2013

-

Active

NO

 

 

Name :

Mr. Sahil Singhania

Designation :

Director

Address :

B-XIX-513, College Road, Civil Lines, Ludhiana, Punjab, India

Date of Birth/Age :

05.04.1991

Date of Appointment :

27.09.2013

DIN No.:

06367447

Other Directorship :

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U51109PB2013PTC037072

HIMCAM FINANCIAL SERVICES PRIVATE LIMITED

Director

01/02/2013

01/02/2013

-

Active

NO

2

U18109PB2010PTC033695

VARDA SPINNING AND WEAVING MILLS PRIVATE LIMITED

Director

27/09/2013

27/09/2013

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Saurav

Designation :

Marketing Manager

 

 

Name :

Mr. Pankaj

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Percentage of Holding

Salil Malhotra

2659000

73.00

Ashu Malhotra

983570

27.00

Total

3642570

100.00

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of all types of yarn like acrylic yarn, polyester yarn, synthetic yarn.

 

 

Products :

Acrylic Yarn

Polyester Yarn

Synthetic Yarn

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, L/C and Credit

 

 

Purchasing :

Cash, L/C 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

 

 

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

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Banker Name

State Bank of Bikaner and Jaipur

Branch Address

Branch Khanna, Khanna – 141401, Punjab, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

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 :

Rajesh Mehru and Company

Chartered Accountants

Address :

2761/II, Gurdev Nagar, Imperial Hotel Street, Ludhiana – 141001, Punjab, India

Tel. No.:

91-161-4613428 / 4417849 / 4673428

E-Mail :

rajesh_mehru@yahoo.co.in

PAN No.:

ABIPM4915B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3642570

Equity Shares

Rs.10/- each

Rs.36.426 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

36.426

31.786

10.000

(b) Reserves & Surplus

73.131

61.401

18.960

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

20.155

0.482

0.399

Total Shareholders’ Funds (1) + (2)

129.712

93.669

29.359

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

78.480

46.904

0.150

(b) Deferred tax liabilities (Net)

2.982

0.496

0.496

(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)

81.462

47.400

0.646

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

135.846

84.121

45.505

(b) Trade payables

13.580

61.483

5.994

(c) Other current liabilities

2.833

0.862

0.520

(d) Short-term provisions

2.607

1.751

0.143

Total Current Liabilities (4)

154.866

148.217

52.162

 

 

 

 

TOTAL

366.040

289.286

82.167

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

128.816

93.260

32.218

(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

2.782

2.508

0.169

Total Non-Current Assets

131.598

95.768

32.387

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

149.680

101.171

12.639

(c) Trade receivables

65.423

77.504

26.429

(d) Cash and cash equivalents

2.384

3.438

0.379

(e) Short-term loans and advances

5.721

4.594

8.988

(f) Other current assets

11.234

6.811

1.345

Total Current Assets

234.442

193.518

49.780

 

 

 

 

TOTAL

366.040

289.286

82.167

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

489.014

158.689

 

Other Income

 

0.289

0.558

 

TOTAL

750.844

489.303

159.247

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

413.400

151.207

 

Purchases of Stock-in-Trade

 

0.000

0.000

 

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

 

0.000

0.000

 

Employees benefits expense

 

4.994

0.598

 

Other expenses

 

48.850

2.451

 

TOTAL

725.525

467.244

154.256

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

25.319

22.059

4.991

 

 

(Including Depreciation and Financial Expenses)

 

 

Less

FINANCIAL EXPENSES

 

15.066

2.530

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

6.993

2.461

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

18.075

2.968

0.445

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

7.244

4.025

2.016

 

 

 

 

 

Less

TAX

3.866

0.799

0.876

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3.378

3.226

1.140

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.93

0.89

0.31

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

0.45

0.66

0.72

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

NA

4.51

3.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.98

1.39

2.45

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.04

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.65

1.40

1.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.51

1.31

0.95

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

10.000

31.786

36.426

Reserves & Surplus

18.960

61.401

73.131

Share Application money pending allotment

0.399

0.482

20.155

Net worth

10.399

32.268

56.581

 

 

 

 

long-term borrowings

0.150

46.904

78.480

Short term borrowings

45.505

84.121

135.846

Total borrowings

45.655

131.025

214.326

Debt/Equity ratio

4.390

4.061

3.788

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

158.689

489.014

750.844

 

 

208.159

53.542

 

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

158.689

489.014

750.844

Profit

1.140

3.226

3.378

 

0.72%

0.66%

0.45%

 

 

 

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 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

No

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

No

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

 

 

GENERAL INFORMATION

 

The company is engaged in the business of manufacturing of all kinds of yarns, processing and finishing of knitted fabrics. And the Balance Sheet, Profit and Loss Accounts have been drawn on 31.03.2013 comprising of 12 months (from 01.04.2012 to 31.03.2013) and previous year figures have been drawn as on 31.03.2012 comprising of 12 months (from 01.04.2011 to 31.03.2012).

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10312566

25/08/2011

3,000,000.00

STATE BANK OF BIKANER AND JAIPUR

BRANCH KHANNA, KHANNA, Punjab - 141401, INDIA

B23353725

2

10231360

30/12/2014 *

215,700,000.00

STATE BANK OF BIKANER AND JAIPUR

SME BRANCH, G.T.ROAD, LUDHIANA, Punjab - 141003, INDIA

C41427964

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Air Conditioner
  • Building
  • Car
  • Electric Fitting
  • Plant and Machinery
  • 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 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.62.33

UK Pound

1

Rs.92.83

Euro

1

Rs.68.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

PNM


 

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

--PROFITABILITY 

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

 

30

 

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.