MIRA INFORM REPORT

 

 

Report No. :

316272

Report Date :

13.04.2015

 

IDENTIFICATION DETAILS

 

Name :

CHOUDHERY CHEESE BAZAR PRIVATE LIMITED

 

 

Registered Office :

85, National Park, Lajpat Nagar IV, New Delhi-110024

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.07.2001

 

 

Com. Reg. No.:

55-111502

 

 

Capital Investment / Paid-up Capital :

Rs.9.825 Million

 

 

CIN No.:

[Company Identification No.]

U15203DL2001PTC111502

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Cheese Products

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 10000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred a loss from its operations.

 

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

 

The company can be considered for business dealings 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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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. Ashish Choudhery

Designation :

Director

Contact No.:

91-11-66444888

Date :

10.04.2015

 

 

LOCATIONS

 

Registered Office :

85, National Park, Lajpat Nagar IV, New Delhi-110024, India

Tel. No.:

91-11-66444888

Mobile No.:

91-9871710808 (Mr. Ashish Choudhery)

Fax No.:

Not Available

E-Mail :

vks.associates@yahoo.com

Website :

www.cheesebazar.com

Location :

Owned

 

 

Factory  :

E-38, Site-B, Surajpur Industrial Area, Greater Noida-201301, Uttar Pradesh, India

Tel. No.:

91-120-2561111/2561222/2651333

Location :

Owned

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ashish Choudhery

Designation :

Director

Address :

85, National Park, Lajpat Nagar IV, New Delhi-110024, India

Date of Birth/Age :

24.12.1986

Date of Appointment :

15.07.2006

DIN No.:

00584473

 

 

Name :

Mrs. Aakanksha Choudhery

Designation :

Director

Address :

85, National Park, Lajpat Nagar IV, New Delhi-110024, India

Date of Birth/Age :

21.03.1951

Date of Appointment :

21.08.2012

DIN No.:

03099239

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

U25208DL2010PTC205572

AREN POLYMERS PRIVATE LIMITED

Director

09-07-2010

09-07-2010

-

Active

NO

2

U15203DL2001PTC111502

CHOUDHERY CHEESE BAZAR PVT LTD

Director

21-08-2012

21-08-2012

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Ashish Choudhery

752320

76.57

Aakanksha Choudhery

230210

23.43

Total

982530

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 :

Manufacturer of Cheese Products

 

 

Products :

  • Pizza Cheese
  • Process Cheese (Soft)
  • Process Cheddar (Cheese)
  • Process Cheddar Slice Cheese
  • Edam Cheese
  • Smoke Cheese
  • Mascarpone Cheese
  • Mozzarella Shredded/ Diced etc.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

  • Pizza Cheese
  • Process Cheese (Soft)
  • Process Cheddar (Cheese)
  • Process Cheddar Slice Cheese
  • Edam Cheese
  • Smoke Cheese
  • Mascarpone Cheese
  • Mozzarella Shredded/ Diced etc.

Countries :

Bhutan

 

 

Imports :

 

Products :

  • Pizza Cheese
  • Process Cheese (Soft)
  • Process Cheddar (Cheese)
  • Process Cheddar Slice Cheese
  • Edam Cheese
  • Smoke Cheese
  • Mascarpone Cheese
  • Mozzarella Shredded/ Diced etc.

Countries :

Italy

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

R K Clearing  Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Wholesalers

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

  • Canara Bank - East Of Kailash, New Delhi, Delhi, India
  • ICICI Bank – Greater Noida (Delhi)
  • Small Industries Development Bank of India – C-60, Sector -2, Noida – 201301, Uttar Pradesh, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loan From SIDBI Bank

6.900

19.934

Total

6.900

19.934

 

Auditors :

 

Name :

Vijay K. Sharma and Associates

Chartered Accountants

Address :

52, 2nd Floor, National Park, Lajpat Nagar- IV, Delhi – 110024, India

Tel No.:

91-11-26469146/ 64699146

Email:

Vijaysh32@yahoo.com

PAN N Income-tax PAN of auditor or auditor's firm :

BHUPP1617C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

982530

Equity Shares

Rs.10/- each

Rs.9.825 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

9.825

9.825

7.125

(b) Reserves & Surplus

(5.312)

(4.946)

(1.312)

(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)

4.513

4.879

5.813

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.476

19.934

27.837

(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)

19.476

19.934

27.837

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.218

(b) Trade payables

29.243

25.516

10.008

(c) Other current liabilities

0.433

0.318

2.425

(d) Short-term provisions

0.000

0.029

0.028

Total Current Liabilities (4)

29.676

25.863

12.679

 

 

 

 

TOTAL

53.665

50.676

46.329

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

29.714

32.429

35.573

(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)

0.882

0.737

0.550

(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

30.596

33.166

36.123

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

19.991

14.476

6.943

(c) Trade receivables

1.598

1.459

1.101

(d) Cash and cash equivalents

1.158

0.658

1.137

(e) Short-term loans and advances

0.308

0.917

1.025

(f) Other current assets

0.014

0.000

0.000

Total Current Assets

23.069

17.510

10.206

 

 

 

 

TOTAL

53.665

50.676

46.329

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

50.830

39.969

37.904

 

Other Income

 

0.000

0.043

 

TOTAL (A)

 

39.969

37.947

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

33.602

27.779

 

Purchases of Stock-in-Trade

 

0.000

0.000

 

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

 

51.478

0.000

0.000

 

Employees benefits expense

 

2.048

1.681

 

Other expenses

 

1.689

2.721

 

TOTAL (B)

 

37.339

32.181

 

 

 

 

 

Less

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

NA

2.630

5.766

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

NA

3.307

3.304

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

NA

(0.677)

2.462

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

NA

3.143

3.612

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

(0.511)

(3.820)

(1.150)

 

 

 

 

 

Less

TAX (I)

(0.145)

(0.186)

(0.340)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-I)   (J)

(0.366)

(3.634)

(0.810)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

NA

(5.10)

(1.14)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(0.72)

(9.09)

(2.14)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

(1.27)

6.58

15.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(0.97)

(7.65)

(2.51)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.11)

(0.78)

(0.20)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.32

4.09

4.83

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.78

0.68

0.80

 

 

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

7.125

9.825

9.825

Reserves & Surplus

(1.312)

(4.946)

(5.312)

Net worth

5.813

4.879

4.513

 

 

 

 

long-term borrowings

27.837

19.934

19.476

Short term borrowings

0.218

0.000

0.000

Total borrowings

28.055

19.934

19.476

Debt/Equity ratio

4.826

4.086

4.316

 

 

 

 

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)

Total Income

37.904

39.969

50.830

 

 

5.448

27.174

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

37.904

39.969

50.830

Profit

(0.810)

(3.634)

(0.366)

 

(2.14%)

(9.09%)

(0.72%)

 

 

 

 

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loan From Directors

 

 

Ashish Choudhery

12.576

0.000

Total

12.576

0.000

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10274352

07/03/2011

4,900,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

C-60, SECTOR-2, NOIDA, UTTAR PRADESH - 201301, INDIA

B08086159

2

10228303

14/07/2010

20,000,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

C-60, SECTOR-2, NOIDA, GAUTAM BUDH NAGAR, UTTAR PRADESH - 201301, INDIA

A89334031

 

 

FIXED ASSETS

 

  • Bawana Factory WCT
  • Bawana Industrial Plot
  • Air Conditioner
  • Camera
  • Car
  • Cold Stronger Plant
  • Computer
  •  Cycles
  • Cylinder
  • Deep Freezer
  • Lab Equipment’s
  • Fire Equipment’s
  • Fridge
  • Fax Machine
  • Scooter
  • Telephone Instruments
  • Glass and Aluminum Fitting
  • Furniture
  • Lab Equipment’s
  • Root Pump
  • Stabilizer

 


 

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.62.37

UK Pound

1

Rs.91.60

Euro

1

Rs.66.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

GTA


 

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

2

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.