MIRA INFORM REPORT

 

 

Report No. :

335767

Report Date :

07.08.2015

 

IDENTIFICATION DETAILS

 

Name :

FINPROJECT INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. SP-1013, RIICO Industrial Area, Sitapura- Phase-III, Jaipur-302022, Rajasthan

Mob. No.:

91-8890881122 (Mr. Rajesh)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.01.2010

 

 

Com. Reg. No.:

17-045383

 

 

Capital Investment / Paid-up Capital :

Rs. 46.713 Million

 

 

CIN No.:

[Company Identification No.]

U24139RJ2010FTC045383

 

 

IEC No.:

0310004667

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCF4445N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Moulding of EVA Material Compound and Products.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

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. Payments 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.

 

 

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 31-03-2013.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Rajesh

Designation :

Accounts Department

Contact No.:

91-8890881122

Date :

07.08.2015

 

 

Name :

Mr. R. M. Sharma

Designation :

Manufacturing Unit Head

Contact No.:

91-9829075714

Date :

07.08.2015

 

 

LOCATIONS

 

Registered Office :

Plot No. SP-1013, RIICO Industrial Area, Sitapura- Phase-III, Jaipur-302022, Rajasthan, India

Tel. No.:

Not Available

Mobile No.:

91-8890881122 (Mr. Rajesh)

91-9829075714 (Mr. R. M. Sharma)

Fax No.:

Not Available

E-Mail :

auditors@sbhandari.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Maurizio Vecchiola

Designation :

Director

Address :

Via Gramsci Antonio N. 42 Piano 3, Macerata, Na, Italy

Date of Birth/Age :

05.05.1974

Date of Appointment :

06.01.2010

DIN No.:

02767623

 

 

Name :

Mr. Lorenzo Verrucci

Designation :

Director

Address :

Via Elpidiense N. 27, Montegranaro, NA, , Italy

Date of Birth/Age :

25.12.1972

Date of Appointment :

06.01.2010

DIN No.:

02767659

 

 

Name :

Mr. Franco Prestigiacomo

Designation :

Director

Address :

Via Montello 135 P. T I. 1, Varese, NA, , Italy

Date of Birth/Age :

24.08.1966

Date of Appointment :

06.06.2011

DIN No.:

03341846

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh

Designation :

Accounts Department

 

 

Name :

Mr. R. M. Sharma

Designation :

Manufacturing Unit Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Asian Compounds Limited, Central Hong Kong

4624454

99.00

Finproject Asia Limited, Central Hong Kong

46840

1.00

 

 

 

Total

4671294

100.00

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Moulding of EVA Material Compound and Products.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         Axis Bank Limited

 

 

Facilities :

--

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S Bhandari and Company

Chartered Accountants

Address :

P - 7, Tilak Marg, C – Scheme, Jaipur-302005, Rajasthan, India

Tel. No.:

91-141-2385412/ 2385003/ 2385320

Fax No.:

91-141-2385241

E-Mail :

auditor@bhandari.in

ssb@bhandari.in

bhandari@hotmail.com

pppaveek@bhandari.in

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

AAGFS7543C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

·         Asian Compounds Limited, Hong Kong, (directly)

·         Team SRL, Italy, (Indirectly)

·         Finproject Asia Limited, Hong Kong, (Indirectly)

·         Finproject SPA, Italy, (Indirectly)

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs. 10/- each

Rs. 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4671294

Equity Shares

Rs. 10/- each

Rs. 46.713 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

46.713

45.713

46.713

(b) Reserves & Surplus

90.307

66.269

60.941

(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)

137.020

111.982

107.654

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

223.486

191.305

42.769

(b) Deferred tax liabilities (Net)

14.408

6.637

1.620

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.641

0.304

0.000

Total Non-current Liabilities (3)

238.535

198.246

44.389

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

109.585

42.251

37.680

(c) Other current liabilities

127.158

100.783

71.918

(d) Short-term provisions

7.070

0.347

1.120

Total Current Liabilities (4)

243.813

143.381

110.718

 

 

 

 

TOTAL

619.368

453.609

262.761

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

457.170

375.691

131.565

(ii) Intangible Assets

0.073

0.037

0.034

(iii) Capital work-in-progress

0.000

0.000

60.073

(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

1.870

1.239

1.744

(e) Other Non-current assets

0.276

0.424

0.592

Total Non-Current Assets

459.389

377.391

194.008

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

 

(b) Inventories

49.222

27.168

23.690

(c) Trade receivables

65.652

24.925

14.625

(d) Cash and cash equivalents

12.288

8.640

13.823

(e) Short-term loans and advances

32.671

15.150

16.457

(f) Other current assets

0.146

0.335

0.158

Total Current Assets

159.979

76.218

68.753

 

 

 

 

TOTAL

619.368

453.609

262.761

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

211.468

98.370

 

 

Other Income

0.797

0.723

 

 

 

TOTAL                                     (A)

212.265

99.093

77.972

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

78.365

37.627

 

 

Purchases of Stock-in-Trade

1.934

0.392

 

 

 

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

(3.909)

(0.741)

 

 

 

Employees benefits expense

17.862

13.233

 

 

 

Other Expenses

50.589

29.165

 

 

 

Adjustments Relation to Prior Period (Net)

0.000

1.417

 

 

 

TOTAL                                     (B)

144.841

81.093

55.784

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

67.424

18.000

22.188

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

10.632

0.855

0.014

 

 

 

 

 

 

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

56.792

17.145

22.174

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

19.509

7.673

4.830

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

37.283

9.472

17.344

 

 

 

 

 

Less

TAX                                                                  (H)

13.245

4.145

6.047

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

24.038

5.327

11.297

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Sale of Goods

5.039

5.314

1.433

 

TOTAL EARNINGS

5.039

5.314

1.433

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

82.177

36.176

29.690

 

 

Capital Goods

24.983

9.372

15.448

 

TOTAL IMPORTS

107.160

45.548

45.138

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.15

1.14

4.64

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

38.527

32.483

31.765

 

 

 

 

Cash Flow Generated from Operations

71.281

0.461

NA

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

11.37

5.42

14.49

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

31.88

18.30

28.46

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.02

2.09

8.56

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.08

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.91

2.00

0.69

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.66

0.53

0.62

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

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

46.713

45.713

46.713

Reserves & Surplus

60.941

66.269

90.307

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

107.654

111.982

137.020

 

 

 

 

Long-term borrowings

42.769

191.305

223.486

Short term borrowings

0.000

0.000

0.000

CURRENT MATURITIES OF LONG-TERM DEBTS

31.765

32.483

38.527

Total borrowings

74.534

223.788

262.013

Debt/Equity ratio

0.692

1.998

1.912

 

 

 

 

 

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

77.972

98.370

211.468

 

 

26.161

114.972

 

 

 

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

77.972

98.370

211.468

Profit

11.297

5.327

24.038

 

14.49%

5.42%

11.37%

 

 

 

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

Yes

8

Designation of contact person

Yes

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

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGES NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans and advances from Related Parties

223.486

191.305

 

 

 

Total

223.486

191.305

 


CONTINGENT LIABILITIES:

 

Particulars

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

Sales Tax Demand

13.366

3.526

Income Tax Dividend (TDS)

10.735

0.000

Total

24.101

3.526

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

 

Intangible Assets

 

·         Computer Software

 

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 records 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 investigatio 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.  63.76

UK Pound

1

Rs.  99.60

Euro

1

Rs.  69.71

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRI

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

IND

 


 

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

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

NO

--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

 

47

 

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.