MIRA INFORM REPORT

 

 

Report No. :

318483

Report Date :

23.04.2015

 

IDENTIFICATION DETAILS

 

Name :

VENUS SAFETY AND HEALTH PRIVATE LIMITED

 

 

Registered Office :

Plot No.L-17, Taloja MIDC Industrial Area, Village Tondare, Taluka – Panvel, District – Raigad, Thane – 410208, Maharashtra

Tel. No.:

91-22-27411652

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.07.2007

 

 

Com. Reg. No.:

11-172380

 

 

Capital Investment / Paid-up Capital :

Rs.15.506 Million

 

 

CIN No.:

[Company Identification No.]

U85100MH2007PTC172380

 

 

IEC No.:

Not Available

 

 

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, Exporter and Importer of Apparels/Articles of non-woven textile viz. caps, masks, suits.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 370000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

The subject is an established company having a satisfactory track record.

 

The company has reported to have an increase in its profitability during the financial year 2013-2014.

 

The company possesses sound financial position marked by strong liquidity and decent networth.

 

Trade relations are fair. Business is active. Payments 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

 

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. Amol Karkare

Designation :

Accounts Department

Contact No.:

91-22-27411652

Date :

18.04.2015

 

 

LOCATIONS

 

Registered Office / Factory :

Plot No.L-17, Taloja MIDC Industrial Area, Village Tondare, Taluka – Panvel, District – Raigad, Thane – 410208, Maharashtra, India

Tel. No.:

91-22-27411652

Fax No.:

Not Available

E-Mail :

mahesh@venusohs.com

mahesh@venusmasks.com

finance@venusohs.com

Website :

www.venusohs.com

 

 

Head Office :

Plot No. W 284, MIDC Rabale, Navi Mumbai – 400701, Maharashtra, India

Tel. No.:

91-22-27692646 / 27602583

Fax No. :

91-22-2769 0126

E-Mail :

info@venusohs.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Sushi Mahesh Kudav

Designation :

Director

Address :

Flat No. 1201, Asha Nagar, Trimurthy Road, Mulund (West), Mumbai – 400 080, Maharashtra, India

Date of Birth/Age :

09.05.1966

Date of Appointment :

16.07.2007

DIN No.:

00680462

 

 

Name :

Mr. Mahesh Pandurang Kudav

Designation :

Director

Address :

B-93, Twin Towers, V S Marg, Prabhadevi, Mumbai – 400 025, Maharashtra, India 

Date of Birth/Age :

21.08.1965

Date of Appointment :

16.07.2007

DIN No.:

01317692

 

 

KEY EXECUTIVES

 

Name :

Mr. Amol Karkare

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Sushi Mahesh Kudav

50730

3.27

Mahesh Pandurang Kudav

1486100

95.84

Emany Consulting DBA, USA

13784

0.89

Total

1550614

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, Exporter and Importer of Apparels/Articles of non-woven textile viz. caps, masks, suits.

 

 

Products :

·         Respiratory Protective Equipment viz : Particulate Filtering masks, Half masks, Full Face mask, Chemical Filters, PAPR and Airline apparatus.

·         Hearing Protective Equipments viz : Ear Plug and Ear-Muffs

·         Eye and Face Protective Equipment : Spectacles, Goggles and Shield

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Respiratory Protective Equipment

Hearing Protective Equipments

Eye and Face Protective Equipment

Countries :

·         Dubai

·         London

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Mehta Plastics

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 :

·         Wholesalers, Retailers and Manufacturer

Reference :

Carbon Trading Company

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 :

50 (Approximately)

 

 

Bankers :

·         The Thane Janata Sahakari Bank Limited, Main Branch, Madhumalti, V S Path, Jambhli Naka, Thane – 400 601, Maharashtra, India

·         HDFC Bank

·         State Bank of India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Cash Credit with Thane Janta Shakaribank Limited

31.905

35.395

Bank LoanL-75 and L-76

30.713

40.164

Bank Loan Adhyp-M-182-TJSB

16.172

0.000

Vehicle Loans

3.810

1.535

Total

82.600

77.094

 

Auditors :

 

Name :

HSMP and Associates

Chartered Accountants

Address :

409-410 Dalamal Chambers, New Marine Lines, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-43436565

Fax No.:

91-22-43436566

E-Mail :

hs@hscollp.in

Website :

www.hscollp.in

PAN No.:

AAHFH8510K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related Party :

·         Wibhav Non-Woven Products Private Limited

·         Venus Safety and Health FZC

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1550614

Equity Shares

Rs.10/- each

Rs.15.506 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

15.506

15.506

15.506

(b) Reserves & Surplus

108.040

87.249

73.617

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

6.096

5.192

0.243

Total Shareholders’ Funds (1) + (2)

129.642

107.947

89.366

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

82.702

77.196

73.850

(b) Deferred tax liabilities (Net)

8.014

3.695

1.431

(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)

90.716

80.891

75.281

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

83.319

65.428

53.635

(c) Other current liabilities

2.581

3.425

3.624

(d) Short-term provisions

11.872

4.399

11.716

Total Current Liabilities (4)

97.772

73.252

68.975

 

 

 

 

TOTAL

318.130

262.090

233.622

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

179.808

121.306

129.041

(ii) Intangible Assets

1.441

1.601

1.779

(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

2.199

2.880

0.115

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

11.497

12.799

12.211

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

194.945

138.586

143.146

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.431

2.018

6.000

(c) Trade receivables

88.595

73.401

65.104

(d) Cash and cash equivalents

7.153

3.930

7.775

(e) Short-term loans and advances

1.876

1.053

0.142

(f) Other current assets

11.130

43.102

11.455

Total Current Assets

123.185

123.504

90.476

 

 

 

 

TOTAL

318.130

262.090

233.622

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

335.078

287.318

 

Other Income

 

4.699

3.875

 

TOTAL

NA

339.777

291.193

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

237.149

202.044

 

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

 

0.487

(0.096)

 

Employees benefits expense

 

12.653

12.515

 

Other expenses

 

51.197

23.872

 

TOTAL

NA

301.486

238.335

 

 

 

 

 

Less

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

38.291

52.858

 

 

 (Including Depreciation and Financial Expenses)

 

 

Less

FINANCIAL EXPENSES

 

8.402

8.299

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

29.889

44.559

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

12.381

9.594

8.433

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

32.583

20.295

36.126

 

 

 

 

 

Less

TAX

11.793

6.663

11.797

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

20.790

13.632

24.329

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

77.056

63.424

39.095

 

 

 

 

 

 

Balance Carried to the B/S

97.846

77.056

63.424

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

13.41

8.79

15.69

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

NA

4.07

8.47

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

NA

11.43

18.40

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.31

7.83

15.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.19

0.40

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.64

0.72

0.83

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.26

1.69

1.31

 

 

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

15.506

15.506

15.506

Reserves & Surplus

73.617

87.249

108.040

Net worth

89.123

102.755

123.546

 

 

 

 

long-term borrowings

73.850

77.196

82.702

Short term borrowings

0.000

0.000

0.000

Total borrowings

73.850

77.196

82.702

Debt/Equity ratio

0.829

0.751

0.669

 

 

 

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 two 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

Yes

18]

Major customers

Yes

19]

Payments terms

No

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

 

 

Arvind Bhatt

0.102

0.102

Total

0.102

0.102

 

 

Bankers Charges Report as per Registry

 

Corporate identity number (CIN) or foreign company registration number of the company

U85100MH2007PTC172380

Name of the company

VENUS SAFETY AND HEALTH PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot No L-17, Taloja  MIDC Industrial Area, Village Tondare, Taluka - Panvel, District - Raigad, Thane – 410208, Maharashtra, India

This form is for

Creation of Charges

Charge identification (ID) number of the charge to be modified

---

Type of charge

Immovable property

Particular of charge holder

1

Category

Co-operative bank

Name of charge holder

Others

Name

TJSB Sahakari Bank Limited

Address

Madhumalati, Veer Savarkar Path, Thane – 400601, Maharashtra, India

e-mail ID

scctjsb@tjsb.co.in

Nature of instrument creating charge

Record of Mortgage by Deposit of Title Deeds

Date of instrument Creating the charge

09.03.2013

Amount secured by the charge

Rs.61.600 Million

Brief of the principal terms and conditions and extent and operation of the charge

As may be decided by the bank.

Short particulars of the property or asset(s) charged (including complete address and location of the property)

  1. Charge Is Secured Against Mortgage by Deposit of Title Deeds Of Immovable Property I.E Plot No. L-17, Admeasuring On Or About 4080 Sq. Mtrs In The Taloja Industrial Area, Situate At Village Tondare,

 

  1. Tal Panvel And Dist Raigad Along with The Structure Resting On The Same And Also Property Being Plot No.L-75 And L-76 In All Admeasuring On Or About 8000 Sq. Mtrs In The Taloja Industrial Area

 

  1. Along with The Structure/Building Admeasuring On Or About 1766.40 Sq. Mtrs Built Up Area, Resting On The Same More Particularly Described In Deed As Property - I and Property - II.

Particulars of the present modification

---

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Fire Fighting System
  • Plant and Machinery
  • Generator
  • Office Equipment
  • Furniture and Fixture
  • 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.62.81

UK Pound

1

Rs.93.85

Euro

1

Rs.67.58

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

5

--LIQUIDITY

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

NO

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.