MIRA INFORM REPORT

 

 

Report No. :

319338

Report Date :

27.04.2015

 

IDENTIFICATION DETAILS

 

Name :

DARSHANA INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

63, Hadapsar Industrial Estate, Pune – 411013, Maharashtra

Tel. No.:

91-20-26877501

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.10.1999

 

 

Com. Reg. No.:

11-014045

 

 

Capital Investment / Paid-up Capital :

Rs.7.000 million

 

 

CIN No.:

[Company Identification No.]

U31200PN1999PTC014045

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNED01445D

 

 

PAN No.:

[Permanent Account No.]

AABCD0325R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Locks, Hinges, Latches, Knobs, Handles, Swing Handle, Console (HMI) and Aluminium Section Accessories, etc.

 

 

No. of Employees :

Not Available

 

 

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 630000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company is progressing well. Reserves level of the company is decent. General financial of the company is sound and healthy.

 

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

 

The company can be considered normal 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.

 

LOCATIONS

 

Registered Office :

63, Hadapsar Industrial Estate, Pune – 411013, Maharashtra, India

Tel. No. :

91-20-26877501/ 26870253 

Fax No. :

91-20-26874864 

E-Mail :

accounts@darshanaindustries.com

sales@darshanaindustries.com

info@darshanaindustries.com

Website :

http://darshanaindustries.com

 

 

DIRECTORS

 

AS ON 30.09.2014  

 

Name :

Mr. Nilesh Nagesh Patil

Designation :

Director

Address :

Krutarth, 242/1, Boat Club Road, Pune – 411 001, Maharashtra, India

Date of Birth/Age :

17.12.1960

Date of Appointment :

05.10.1999

DIN No.:

00646539

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

U70102MH1989PTC051154

NILEK DEVELOPERS PRIVATE LIMITED

Director

27/03/1989

27/03/1989

-

Active

NO

2

U31200PN1999PTC014045

DARSHANA INDUSTRIES PRIVATE LIMITED

Director

05/10/1999

05/10/1999

-

Active

NO

 

 

Name :

Ms. Kanchan Nagesh Patil

Designation :

Director

Address :

Krutarth, 242/1, Boat Club Road, Pune – 411 001, Maharashtra, India

Date of Birth/Age :

01.10.1953

Date of Appointment :

05.10.1999

DIN No.:

00866248

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

U70102MH1989PTC051154

NILEK DEVELOPERS PRIVATE LIMITED

Director

27/03/1989

27/03/1989

-

Active

NO

2

U31200PN1999PTC014045

DARSHANA INDUSTRIES PRIVATE LIMITED

Director

05/10/1999

05/10/1999

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014  

 

Names of Shareholders

 

No. of Shares

Percentage of holding

Nilesh Patil

262500

37.50

Kanchan Patil

175000

25.00

Nandini Patil

87500

12.50

Sejal Patil

87500

12.50

Kajal Patil

87500

12.50

Total

700000

100.00

 

 

 

AS ON 30.09.2014  

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

 

                 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Locks, Hinges, Latches, Knobs, Handles, Swing Handle, Console (HMI) and Aluminium Section Accessories, etc.

 

 

Products :

  • Handles, Knobs, Handweels, Leveling Base
  • Locks and Latches
  • Three Point Locks Canopy Locks
  • Hinges
  • Flexible Mounting
  • Accessories for Aluminium Sections
  • Product Load Capacity
  • Cable Management System

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

Axis Bank Limited

Branch Address

Not Available

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

Bank of India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Axis Bank Limited - Car Loan

(Secured against hypothecation of Car)

0.467

1.513

SHORT TERM BORROWINGS

 

 

Axis Bank Limited - Car Loan

(Secured against hypothecation of Car)

1.046

0.950

Total

1.513

2.463

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P.D. Kudva and Associates

Chartered Accountants

Address :

4, Kumar Panorama, 45/1B, Shankarseth Road, Pune – 411 037, Maharashtra, India

Tel. No.:

91-20-26457251/ 52

E-Mail :

admin@pdkudva.com

PAN No.:

AAJFP3713P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Entities controlled by Key Management Personnel :

Faraday Capacitors (Partnership Firm)

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014  

 

Authorised Capital :

No. of Shares

Type

Value

Amount

2500000

Equity Shares

Rs.10/- each

Rs.25.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

700000

Equity Shares

Rs.10/- each

Rs.7.000 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

7.000

7.000

7.000

(b) Reserves & Surplus

213.656

175.270

147.667

(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)

220.656

182.270

154.667

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.467

1.513

0.000

(b) Deferred tax liabilities (Net)

8.915

10.301

12.538

(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)

9.382

11.814

12.538

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

12.376

20.680

19.732

(b) Trade payables

9.967

5.357

8.679

(c) Other current liabilities

1.611

1.492

1.148

(d) Short-term provisions

34.572

28.186

26.450

Total Current Liabilities (4)

58.526

55.715

56.009

 

 

 

 

TOTAL

288.564

249.799

223.214

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

72.648

73.022

73.654

(ii) Intangible Assets

0.504

0.629

0.642

(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

23.143

56.995

34.477

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

92.388

35.430

7.097

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

188.683

166.076

115.870

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

12.030

13.784

13.381

(c) Trade receivables

53.370

43.130

41.908

(d) Cash and cash equivalents

10.718

8.379

32.739

(e) Short-term loans and advances

0.269

0.186

0.048

(f) Other current assets

23.494

18.244

19.268

Total Current Assets

99.881

83.723

107.344

 

 

 

 

TOTAL

288.564

249.799

223.214

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Total Revenue

236.145

187.940

184.385

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

85.407

67.559

63.175

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

17.298

16.487

15.716

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

68.108

51.072

47.459

 

 

 

 

 

 

TAX                                                                 

21.533

15.348

19.071

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

46.575

35.723

28.675

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

149.946

125.917

108.503

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

4.657

3.572

2.839

 

 

Dividend

7.000

7.000

7.000

 

 

Dividend Distribution Tax

1.189

1.136

1.136

 

 

 

12.846

11.708

10.975

 

BALANCE CARRIED TO THE B/S

183.674

149.932

125.917

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

32.173

17.670

19.331

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

65.84

50.54

40.55

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Total Revenue)

(%)

19.72

19.01

15.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

25.66

26.49

25.15

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.31

0.28

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.06

0.12

0.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.71

1.50

1.92

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Million)

(INR in Million)

(INR in Million)

Share Capital

7.000

7.000

7.000

Reserves & Surplus

147.667

175.270

213.656

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

154.667

182.270

220.656

 

 

 

 

Long Term borrowings

0.000

1.513

0.467

Short Term borrowings

19.732

20.680

12.376

Total borrowings

19.732

22.193

12.843

Debt/Equity ratio

0.128

0.122

0.058

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(INR in Million)

(INR in Million)

(INR in Million)

Total Revenue

184.385

187.940

236.145

 

 

1.928

25.649

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(INR in Million)

(INR in Million)

(INR in Million)

Total Revenue

184.385

187.940

236.145

Profit

28.675

35.723

46.575

 

15.55%

19.01%

19.72%

 

 

 

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

No

9]

Name of person contacted

No

10]

Designation of contact person

No

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

No

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

 

 

ACTIVITIES AND ACCOUNTS

 

The turnover of the company increased by 27% compared to last year despite economic slowdown resulting in consequent increase in profits. The company expects growth in turnover and profits in the current year.

 

WINDMILL POWER GENERATION (RENEWABLE ENERGY):

 

The power generation project is in the fifteenth year of commercial operation. By the end of March 2014, 11.22 lacs units (P.Y 12.58 lacs) of wind power were generated and sold to Rajasthan Power Procurement Board. The total revenue generated for the year ended March 2014 is Rs.4.805 million (P.Y 5.386 million). The company expects similar trend of revenue in the current year.

 

 


UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

From Others

 

 

Kajal Patil

0.976

0.976

Kanchan Patil

8.400

8.400

Nandini Patil

0.977

0.977

Nilesh Patil

0.000

8.400

Sejal Patil

0.977

0.977

Total

11.330

19.730

 

 

INDEX OF CHARGES

 

No Charges Exist for Company.

 

 

FIXED ASSETS

 

Tangible Assets

·         Factory Shed

·         Electric Fitting

·         Furniture

·         Plant and Machinery

·         Office Equipment

·         Vehicle

·         Moulds

·         Computers

·         Dust Collector System

·         AIR Ventilator

·         Energy Device

Intangible Assets

·         Computer Software

·         Patent

 

 


 

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.63.40

UK Pound

1

Rs.95.42

Euro

1

Rs.68.49                                                                 

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

-- PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--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

 

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.