MIRA INFORM REPORT

 

 

Report No. :

318353

Report Date :

24.04.2015

 

IDENTIFICATION DETAILS

 

Name :

CROWN TAPES PRIVATE LIMITED

 

 

Registered Office :

B/201 Dynasty Business Park, Kanakia Spaces, Andheri – Kurla Road, Andheri (East), Mumbai – 400056, Maharashtra

Tel. No.:

91-22-28235501

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.01.1997

 

 

Com. Reg. No.:

11-105530

 

 

Capital Investment / Paid-up Capital :

Rs. 0.970 Million

 

 

CIN No.:

[Company Identification No.]

U24293MH1997PTC105530

 

 

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 :

Manufacturing of BOPP packaging tapes, Aluminum foil tapes, cloth duct tapes and variety of specialty tapes and Masking tapes.

 

 

No. of Employees :

10 (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 45000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company seems to be low during 2014. However, General financial position of the company seems to be decent.

 

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

 

The company can be considered for business dealing 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. Nandan

Designation :

Account Manager

Contact No.:

91-22-28235501

Date :

17.04.2015

 

 

LOCATIONS

 

Registered Office :

B/201 Dynasty Business Park, Kanakia Spaces, Andheri – Kurla Road, Andheri (East), Mumbai – 400056, Maharashtra, India

Tel. No.:

91-22-28235501

Fax No.:

91-22-28239918

E-Mail :

reny@crowntapes.com

info@crowntapes.com

Website :

www.crowntapes.com

Location :

Owned

 

 

Factory:

D/6 Zero Tax Industrial Estate Vapi-Silvassa Main Road, Near Dadra Check Post, Dadra U.U of Dadra and Nagar Havelli, India

Tel. No.:

91-260-2668709

Fax No.:

91-260-2668911

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Reny Varghese

Designation :

Director

Address :

B/607, Sunrise Chs, 6th Floor, Off Chandivili Farm Road, Andheri (East), Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

30.05.1970

Date of Appointment :

30.01.1997

DIN No.:

01876036

 

 

Name :

Mr. Sherly Reny Varghese

Designation :

Director

Address :

B/607, Sunrise Chs, 6th Floor, Off Chandivili Farm Road, Andheri (East), Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

25.05.1963

Date of Appointment :

01.01.2005

DIN No.:

01880287

 

 

KEY EXECUTIVES

 

Name :

Mr. Nandan

Designation :

Account Manager 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Reny Varghese

9190

94.74

Sherly Reny Varghese

510

5.26

Total

9700

100.00

 

 

 

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 :

Manufacturing of BOPP packaging tapes, Aluminum foil tapes, cloth duct tapes and variety of specialty tapes and Masking tapes.

 

 

Products :

  • BOPP Packaging Tapes
  • Aluminum Foil Tapes
  • Cloth Duct Tapes
  • Variety of Specialty Tapes
  • Masking Tapes

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

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

 

 

Customers :

Wholesalers, Retailers

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 :

10 (Approximately)

 

 

Bankers :

·         ING Vysya Bank Limited, Shop No. 110 to 112, Ever Shines Millenium Paradiese, Thakur Viilage, Kandivali (East), Mumbai – 400101, Maharashtra, India

·         ICICI Bank Limited, Landmarkrace Cource Circle, Lakapuri, Baroda – 390015, Gujarat, India

·         Punjab and Sind Bank, J.B Nagar, Andheri Kurla Road, Mumbai – 400059, Maharashtra, India

·         Axis Bank Limited, Corporate Banking Branch, Ground Floor, Axis House Bombay, Dyneing Mills, Compound, P.B Marg, Worli, Mumbai – 400025, Maharashtra, India

·         Standard Chartered Bank, 462, Phoenix Mill Compound, Senapati Bapat Marg, Lower Parel, Mumbai – 400013, Maharashtra, India

·         Kotak Mahindera Bank Limited, Nariman Point, Mumbai, Maharashtra, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowings

 

 

HDFC Bank Car Loan

0.483

0.763

Daimler Financial Services India Private Limited Car Loan

1.833

2.759

 

 

 

Short Term Borrowings

 

 

Overdraft with ING Vysya Bank

0.000

19.914

Axis Bank Car Loan

26.974

0.000

 

 

 

Total

29.290

23.436

 

 

Financial Institutions :

ICICI Home Finance Company Limited, ICICI Bank Towers, Bandra-Kurla Complex, Mumbai – 400051, Maharashtra, India

 

Auditors :

 

Name :

R. P. Shah and Associates

Chartered Accountants

Address :

A/10, Industrial Smruti, Opposite Reliance Fresh, Chhitabhai Patel Road, Kandivli – East, Mumbai – 400101, Maharashtra, India

Tel No.:

91-22-28464626/28626595

Mobile No.:

91-9324436595

Email:

Rpshah_408@yahoo.co.in

PAN No.:

AAAFR8500J

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates Companies:

·         Unibond Marketing Private Limited

·         Crown Flexipack

·         Duro Industries

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs.1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9700

Equity Shares

Rs.10/- each

Rs.0.970 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

0.970

0.970

0.970

(b) Reserves & Surplus

14.832

14.382

11.863

(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)

15.802

15.352

12.833

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.317

3.522

0.000

(b) Deferred tax liabilities (Net)

0.202

0.356

0.083

(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)

2.519

3.878

0.083

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

38.544

28.405

26.449

(b) Trade payables

9.678

14.806

9.785

(c) Other current liabilities

1.131

0.958

1.513

(d) Short-term provisions

0.000

0.000

0.320

Total Current Liabilities (4)

49.353

44.169

38.067

 

 

 

 

TOTAL

67.674

63.399

50.983

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.355

23.562

9.014

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

10.136

(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

0.097

0.051

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

21.452

23.613

19.150

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

24.647

14.552

15.754

(c) Trade receivables

13.805

21.740

14.672

(d) Cash and cash equivalents

0.370

0.398

1.236

(e) Short-term loans and advances

7.400

3.096

0.171

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

46.222

39.786

31.833

 

 

 

 

TOTAL

67.674

63.399

50.983

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

132.968

140.863

117.774

 

 

Other Income

NA

2.084

0.737

 

 

TOTAL                                    

NA

142.947

118.511

 

 

 

 

 

 

EXPENSES

NA

NA

NA

 

 

 

 

 

 

NET PROFIT

0.682

3.599

3.428

 

 

 

 

 

 

TOTAL IMPORTS

NA

87.649

78.717

 

 

 

 

 

 

Earnings Per Share (Rs.)

70.31

371.03

353.00

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.51

2.55

2.91

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

196.48

222.18

288.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

8.41

9.18

9.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.59

2.08

2.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.94

0.90

0.84

 

 

 

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

0.970

0.970

0.970

Reserves & Surplus

11.863

14.382

14.832

Net worth

12.833

15.352

15.802

 

 

 

 

long-term borrowings

0.000

3.522

2.317

Short term borrowings

26.449

28.405

38.544

Total borrowings

26.449

31.927

40.861

Debt/Equity ratio

2.061

2.080

2.586

 

 


 

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

117.774

140.863

132.968

 

 

19.604

(5.605)

 

 

 

 

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

117.774

140.863

132.968

Profit

3.428

3.599

0.682

 

2.91%

2.55%

0.51%

 

 

 

 

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)

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

 

 

(Rs. In Million)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowings

 

 

From Shareholders

 

 

Sherly Varghase

4.845

3.950

Reny Varghese

6.726

4.541

 

 

 

Total

11.571

8.491

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10446735

17/07/2013

15,000,000.00

AXIS BANK LIMITED

CORPORATE BANKING BRANCH,GR.FL,AXIS HOUSE BOMBAY, DYEING MILLS MILLS,COMPOUND, P.B MARG ,WORLI, MUMBAI, Maharashtra - 400025, INDIA

B83858175

2

10435438

29/09/2014 *

30,000,000.00

Axis Bank Limited

CORPORATE BANKING BRANCH,AXIS HOUSE,GROUND FLOOR, PANDURANG BUDHKAR MARG,WORLI, mumbai, Maharashtra - 400025, INDIA

C30358451

 

* Date of charge modification

 

 

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 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.63.18

UK Pound

1

Rs.94.93

Euro

1

Rs.67.66

 

 

INFORMATION DETAILS

 

Information Gathered by :

RKH

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

3

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

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.