MIRA INFORM REPORT

 

 

Report No. :

334314

Report Date :

01.08.2015

 

IDENTIFICATION DETAILS

 

Name :

VELVIN PACKAGING PRIVATE LIMITED

 

 

Registered Office :

D-2 /14 Corlim Industrial Estate,  Corlim - 403110, Goa

Tel. No.:

Not  Available

 

 

Country :

India

 

 

Financials (as on) :

30.03.2014

 

 

Date of Incorporation :

23.02.1998

 

 

Com. Reg. No.:

24-002528

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U21029GA1998PTC002528

 

 

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 of Corrugated Boxes.

 

 

No. of Employees :

Not Available

 

 

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 93000

 

 

Status :

Satisfactory

 

 

Payment Behavior :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

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 condition. 

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

 

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 31-03-2013.

 

 

LOCATIONS

 

Registered Office :

D-2 /14 Corlim Industrial Estate,  Corlim - 403110, Goa, India

Tel. No.:

Not  Available

Fax No.:

Not  Available

E-Mail :

velvin@sancharnet.in

 

 

Head office :

B -303, Mngalya, Marol Maroshi Road, Marol, Andheri (East), Mumbai – 400056, Maharashtra India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Premila Vincent Mathias

Designation :

Director

Address :

1/F - 1, Models Estate II, Kerant, Caranzalem, 403001, Goa, India

Date of Birth/Age :

19.01.1965

Date of Appointment :

23.02.1998

DIN No.:

00045904

 

 

Name :

Vincent Mathias

Designation :

Managing director

Address :

401,Suntrek Society, Amboli, Ceaser Road, Andheri West, Mumbai, 400058, Maharashtra, India

Date of Birth/Age :

26.12.1956

Date of Appointment :

23.02.1998

DIN No.:

00470837

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

U21029GA1998PTC002528

VELVIN PACKAGING PRIVATE LIMITED

Managing director

23/02/1998

23/02/1998

-

Active

NO

2

U91110MH1998NPL114725

CHRISTIAN CHAMBER OF COMMERCE AND INDUSTRY

Director

01/05/1998

01/05/1998

-

Active

NO

3

U72900MH2010PTC205582

VELVIN INFOCOM PRIVATE LIMITED

Director

19/07/2010

19/07/2010

-

Active

NO

4

U45400MH2013PTC245030

G30 GLOBAL VENTURES PRIVATE LIMITED

Director

29/06/2013

29/06/2013

-

Active

NO

 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Premila Vincent Mathias

2500

50.00

Vincent Mathias

2500

50.00

Total

5000

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 Corrugated Boxes.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

 

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • Citizencredit CO-OP. Bank Limited, Marol Branch, St. John The Evangelist high School, Marol, Andheri East, Mumbai - 400059, Maharashtra, India

 

 

 

 

 

Name :

Milind Sangoram and Company

Chartered Accountants

Address :

858, Sasashiv Peth, Dnyan Prabodhan Path, Opposite Vidy Bhavan, Pune – 411030, Goa, India

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

ADWPS9178C

 

 

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

 

 

 

 

5,000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 


 

ABRIDGED BALANCE SHEET

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.500

0.500

0.500

(b) Reserves & Surplus

32.287

28.189

24.079

(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)

32.787

28.689

24.579

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

1.792

1.792

1.466

(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)

1.792

1.792

1.466

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

30.080

39.286

31.785

(c) Other current liabilities

10.442

0.643

0.000

(d) Short-term provisions

1.701

1.706

1.093

Total Current Liabilities (4)

42.223

41.635

32.878

 

 

 

 

TOTAL

76.802

72.116

58.923

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

36.862

25.036

22.196

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.654

3.349

3.355

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

39.516

28.385

25.551

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.858

7.910

9.010

(c) Trade receivables

24.195

24.171

18.144

(d) Cash and cash equivalents

3.168

11.524

6.118

(e) Short-term loans and advances

0.010

0.003

0.030

(f) Other current assets

0.055

0.123

0.070

Total Current Assets

37.286

43.731

33.372

 

 

 

 

TOTAL

76.802

72.116

58.923

 

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

147.685

152.216

 

4.092

 

 

Other Income

0.289

0.666

 

 

TOTAL                                    

147.974

152.882

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

126.996

140.325

 

 

Employees benefits expense

8.564

3.419

 

 

 

Other expenses

4.927

3.407

 

 

 

TOTAL                                    

140.487

147.151

 

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

7.487

5.731

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.424

0.069

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

7.063

5.662

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

2.100

1.570

 

 

 

 

 

 

 

PROFIT BEFORE TAX

4.963

4.092

 

 

 

 

 

 

Less

TAX                                                                 

0.946

1.273

 

 

 

 

 

 

 

PROFIT AFTER TAX

4.017

2.819

2.848

 

 

 

 

 

 

Earnings Per Share (Rs.)

803.40

563.80

569.60

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

2.72

1.85

69.60

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.07

3.77

---

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.46

5.67

---

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.14

---

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.00

0.00

---

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.88

1.05

1.02

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.500

0.500

0.500

Reserves & Surplus

24.079

28.189

32.287

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

24.579

28.689

32.787

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

 

 

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

4.092

152.882

147.974

 

 

3,636.119

(3.210)

 

 

 

 

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

4.092

152.882

147.974

Profit

2.848

2.819

4.017

 

69.60%

1.84%

2.71%

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

OPERATIONS:

 

During the year the Company has earned income of Rs. 147.974 Million which resulted into Profit of Rs. 4.017 Million.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10561175

11/03/2015

990,000

CANARA BANK

OLD GOA BRANCH, OLD GOA, Goa - 403402, INDIA

C49981004

2

10434687

24/05/2013

2,500,000

CitizenCredit Co-operative Bank Limited - Marol Branch

St.John The Evangelist High School, Marol, Andheri (E), Mumbai, Maharashtra - 400059, INDIA

B78663911

3

10041658

24/05/2013 *

4,000,000

CitizenCredit Co-operative Bank Limited - Marol Branch

St.John The Evangelist High School, Marol, Andheri (E), Mumbai, Maharashtra - 400059, INDIA

B78665130

4

10041663

02/05/2015 *

55,115,000

CitizenCredit Co-operative Bank Limited - Marol Branch

St.John The Evangelist High School, Marol, Andheri (E), Mumbai, Maharashtra - 400059, INDIA

C58782079

5

90075864

22/07/1975

4,300,000

CITI BANK CO-OP BANK LIMITED

WELA BRANCH, MUMBAI, Maharashtra, INDIA

-

 

 

 

FIXED ASSETS

 

  • Building
  • Plant and machinery
  • Furniture and Fixtures
  • Vehicles
  • Office Equipment
  • Computers
  • Factory shed

 


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. 64.00

UK Pound

1

Rs. 99.83

Euro

1

Rs. 70.16

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DDD

 


 

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

--PROFITABILIRY

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

NO

--AFFILIATION

YES/NO

NO

--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 unfavorable 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.