MIRA INFORM REPORT

 

 

Report No. :

317035

Report Date :

18.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SUPERSHINE LAUNDRY SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

3, Ground Floor, Padma Tower II, Rajendra Place, New Delhi-110008

Tel No :

91-70-43337932

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.05.1996

 

 

Com. Reg. No.:

55-079158

 

 

Capital Investment / Paid-up Capital :

Rs. 1.150 Million

 

 

CIN No.:

[Company Identification No.]

U29193DL1996PTC079158

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELS11930C

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Trader, Exporter and Importer of Laundry Machines and Equipments.

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 64000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered 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 – 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 (General Detail)

 

Name :

Mr. Virender Katoch

Designation :

Assistance Manager

Contact No.:

91-9910399850

Date :

14.04.2015

 

 

LOCATIONS

 

Registered Office / Factory  :

3, Ground Floor, Padma Tower II, Rajendra Place, New Delhi-110008, India

Tel. No.:       

91-11-45142222

Mobile No.:

91-9910399850 [Mr. Virender Katoch]

Fax No.:

91-11-45142255

E-Mail :

admin@supershine.in

north@supershine.in

info@supershine.in

accounts@supershine.in

Website:

http://www.supershine.in

Area :

5000 sq. ft.

Location :

Owned

 

 

Corporate Office :

205, 2nd Floor, Vipul Square B Block, Sushant Lok 1, 122002, Gurgaon, Haryana, India

 

 

DIRECTORS

 

As on : 30.09.2014

 

Name :

Mr. Suresh Goyal

Designation :

Director

Address :

D-5/19, DLF Phase I, Madhuban Villa, Gurgaon-122002, Haryana, India

Date of Birth/Age :

04.07.1957

Date of Appointment :

27.05.1996

DIN No.:

00095260

 

 

Name :

Madhu Goyal

Designation :

Director

Address :

D-5/19, DLF Phase I, Madhuban Villa, Gurgaon-122002, Haryana, India

Date of Birth/Age :

31.12.1963

Date of Appointment :

27.05.1996

DIN No.:

00095317

 

 

KEY EXECUTIVES

 

Name :

Mr. Virender Katoch

Designation :

Assistance Manager

 

 

Name :

Mr. Anil Kumar Yadav

Designation :

(Assistant Manager (Sales and Marketing))

Address :

205, 2nd Floor, Vipul Square B Block, Sushant Lok 1, 122002, Gurgaon, Haryana, India

Mobile No.: :

91-7043337932

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on : 30.09.2014

 

Names of Shareholders

No. of Shares

%age

Suresh Goyal

57510

50.00

Madhu Goyal

57510

50.00

Total

115020

100.00

 

 

 

 

As on : 30.09.2014

 

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, Trader, Exporter and Importer of Laundry Machines and Equipments.

 

 

Products :

  • Dryer
  • Flat Bed Electric Steam Press
  • Collar Cuff Press
  • Laundry Flatwork Ironer
  • Flatwork Ironer

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Laundry Machines and Equipments

Countries :

·         Middle East

·         Nepal

 

 

Imports :

 

Products :

Raw Material and Machinery

Countries :

  • Italy
  • Denmark
  • China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

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 :

End Users

Reference :

Eastern Railway - Malda

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 :

80 (Approximately)

 

 

Bankers :

Banker Name

State Bank of Patiala

Branch Address

23-24, Defence Colony, New Delhi-110024, 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

 

Not Divulged

Banker Name

Kotak Mahindra Bank Limited

Branch Address

36-38A, Nariman Bhavan, 227, D, Nariman Point, Mumbai – 400021, Maharashtra, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term loan secured against immoveable property

 

 

From Kotak Mahindra Bank Limited

3.229

3.358

 

 

 

Secured loan vehicle loan

 

 

Vehicle loan from Kotak Mahindra Bank Limited Jetta Car

0.000

0.035

Vehicle loan from Kotak Mahindra Bank Limited for Cove Car

0.000

0.220

Vehicle loan from Daimkr Financial Service lab Private Limited

1.264

2.526

 

 

 

Total

4.493

6.139

 

 

 

Secured Loan :

 

Loan against immovable property from Kotak Mahindra Bank Limited 25@ 12% interest rate and is payable in 120 equal installment and secured against the Immovable House property of the Director of the company. The loan was disguised on 18.9.2009

 

Vehicle loan from Kotak Mahindra Bank Limited was payable in 35 equal installments. The original finance being for 0.967 Million and the EMI being 0.032 Million @11%.

 

Vehicle loan from Kotak Mahindra Bank Limited was payable in 36 equal installment. The against Finance being for  3.800 Million and the EMI being 0.120 Million @ 9.1994

 

Auditors :

 

Name :

R. Sharma and Associates

Chartered Accountants

Address :

10159, Padam Singh Road, Karol Badh, Delhi – 110005, India

PAN No.:

AASPS1523L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on : 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

115020

Equity Shares

Rs.10/- each

Rs.1.150 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

1.150

1.150

1.150

(b) Reserves & Surplus

21.262

17.401

13.430

(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)

22.412

18.551

14.580

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

16.740

6.139

4.293

(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

2.653

Total Non-current Liabilities (3)

16.740

6.139

6.946

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

3.130

(b) Trade payables

25.845

36.939

24.656

(c) Other current liabilities

21.212

14.593

12.470

(d) Short-term provisions

2.146

3.080

0.000

Total Current Liabilities (4)

49.203

54.612

40.256

 

 

 

 

TOTAL

88.355

79.302

61.782

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.563

11.835

8.378

(ii) Intangible Assets

0.006

0.010

0.016

(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)

0.398

0.251

0.320

(d)  Long-term Loan and Advances

3.479

0.816

2.195

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

14.446

12.912

10.909

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

7.714

7.376

3.979

(c) Trade receivables

55.747

42.235

35.030

(d) Cash and cash equivalents

3.653

4.646

2.015

(e) Short-term loans and advances

6.206

11.778

9.660

(f) Other current assets

0.589

0.355

0.189

Total Current Assets

73.909

66.390

50.873

 

 

 

 

TOTAL

88.355

79.302

61.782

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

127.490

109.948

71.379

 

Other Income

14.850

19.069

20.802

 

TOTAL (A)

142.340

129.017

92.181

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

26.948

2.825

5.324

 

Purchases of Stock-in-Trade

52.109

88.860

51.173

 

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

0.256

(3.397)

(0.255)

 

Employees benefits expense

24.619

17.848

14.515

 

Other expenses

27.912

14.659

14.076

 

TOTAL (B)

131.844

120.795

84.833

 

 

 

 

 

Less

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

10.496

8.222

7.348

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

2.610

1.499

1.545

 

 

 

 

 

 

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

7.886

6.723

5.803

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.025

0.977

1.192

 

 

 

 

 

 

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

5.861

5.746

4.611

 

 

 

 

 

Less

TAX (I)

1.998

1.775

1.447

 

 

 

 

 

 

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

3.863

3.971

3.164

 

 

 

 

 

 

IMPORTS

 

 

 

 

Components and Stores parts

 0.000

20.532

10.284

 

TOTAL IMPORTS

0.000

20.532

10.284

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.36

3.45

2.75

 

 

Expected Sales (2014-15) : Rs.350.000 Million

 

The above information has been parted by Mr. Virender Katoch

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Net Profit Margin (PAT/Sales)

(%)

3.03

3.61

4.43

 

 

 

 

 

Operating Profit Margin (PBITD/Sales)

(%)

8.23

7.48

10.29

 

 

 

 

 

Return on Total Assets (PBT/Total Assets}

(%)

6.66

7.27

7.50

 

 

 

 

 

Return on Investment (ROI) (PBT/Networth)

 

0.26

0.31

0.32

 

 

 

 

 

Debt Equity Ratio (Total Debt /Networth)

 

0.75

0.33

0.51

 

 

 

 

 

Current Ratio (Current Asset/Current Liability)

 

1.50

1.22

1.26

 

 

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

1.150

1.150

1.150

Reserves & Surplus

13.430

17.401

21.262

Net worth

14.580

18.551

22.412

 

 

 

 

long-term borrowings

4.293

6.139

16.740

Short term borrowings

3.130

0.000

0.000

Total borrowings

7.423

6.139

16.740

Debt/Equity ratio

0.509

0.331

0.747

 

 

 

 

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

92.181

129.017

142.340

 

 

39.961

10.327

 

 

 

 

 

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

92.181

129.017

142.340

Profit

3.164

3.971

3.863

 

3.43%

3.08%

2.71%

 

 

 

 

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

Yes

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

Yes

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

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term loan from Director 

12.249

0.000

Total

12.249

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

10473714

27/01/2014

25,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT,, M 
UMBAI, Maharashtra - 400021, INDIA

B94763356

2

90036998

10/01/2002

233,040.00

CANARA BANK

EAST PATEL NAGAR, NEW DELHI, Delhi, INDIA

-

* Date of charge modification

 

 

FIXED ASSETS

 

  • Mobile Phone
  • Tools and Equipments
  • Air Conditioner
  • Photocopy Machine
  • Furniture and Fixture
  • Car
  • Motor Cycle
  • Computer

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.62.36

UK Pound

1

Rs.93.09

Euro

1

Rs.67.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

RKA

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

AID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

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

 

48

 

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.