MIRA INFORM REPORT

 

 

Report No. :

335869

Report Date :

08.08.2015

 

IDENTIFICATION DETAILS

 

Name :

KARNEET ENTERPRISES (INDIA) PRIVATE LIMITED

 

 

Registered Office :

44/3,Race Corse Road, Fair Field Lay Out, Bangalore – 560001, Karnataka

Tel. No.:

91-80-40998133

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.04.1994

 

 

Com. Reg. No.:

08-015553

 

 

Capital Investment / Paid-up Capital :

Rs. 15.000 Million

 

 

CIN No.:

[Company Identification No.]

U27100KA1994PTC015553

 

 

IEC No.:

0796011621

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACK7135P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Importer and Supplier of Chemicals Fertilizers, Oils and Fats.

 

 

No. of Employees :

110 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 83000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 1994. It has a satisfactory track record.

 

For the financial year 2014, the company has healthy operational activity and decent sales turnover along with profitability margin of 1.4%.

 

Further, the company has good financial risk profile marked by adequate net worth position and low borrowings takes by the company.

 

Trade relations are reported as fair. Business is active. Payment terms are slow but 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 – 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

 

 

EXTERNAL AGENCY RATING

 

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 PARTED BY

 

Name :

Mr. Gowda

Designation :

Finance Manager

Contact No.:

91-80-40998133

Date :

07.08.2015

 

 

LOCATIONS

 

Registered Office :

44/3,Race Corse Road, Fair Field Lay Out, Bangalore – 560001, Karnataka, India

Tel. No.:

91-80-40998133

Fax No.:

91-80-40998146

E-Mail :

admin.india@mallinathgroup.com

Website :

www.mallinathgroup.com

 

 

Warehouse :

5504, 5th Floor, World Trade Centre, Malleshwaram, Bangalore – 560055, India

 

 

Branches :

Located At

  • Mumbai
  • Chennai
  • Delhi
  • UAE

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Peeyush Jain

Designation :

Managing Director

Address :

44/3,Race Corse Road, Fair Field Lay Out, Bangalore – 560001, Karnataka, India

Date of Birth/Age :

09.04.1966

Date of Appointment :

25.04.1994

DIN No.:

00998668

 

 

Name :

Namrata Jain

Designation :

Director

Address :

44/3,Race Corse Road, Fair Field Lay Out, Bangalore – 560001, Karnataka, India

Date of Birth/Age :

13.01.1972

Date of Appointment :

25.04.1994

DIN No.:

00995817

 

 

Name :

Mrs. Kanta Jain

Designation :

Director

Address :

44/3,Race Corse Road, Fair Field Lay Out, Bangalore – 560001, Karnataka, India

Date of Birth/Age :

30.12.1943

Date of Appointment :

25.04.1994

DIN No.:

02379211

 

 

KEY EXECUTIVES

 

Name :

Mr. Gowda

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Peeyush Jain

471666

31.44

Namrata Jain

471667

31.44

Kanta Jain

471667

31.44

Karneet

85000

5.67

Total

1500000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Importer and Supplier of Chemicals Fertilizers, Oils and Fats.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Malaysia
  • Indonesia

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

End Users and OEMs

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

110 (Approximately) 

 

 

Bankers :

Bank Name

HDFC Bank

Branch

Emerging Corporate Group, No -8/24, Sales Centre, Bangalore – 560025, Karnataka, India

Person Name (With Designation)

Not Divulged

Contact Number

91-80-66633042

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Banks

 

 

ING Vysya Bank Limited

29.845

34.373

 

 

 

SHORT TERM BORROWING

 

 

Loans repayable on demand

5.473

13.303

Term Loan

0.00

10.999

Total

35.318

58.675

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

L.K.Kathare and Company

Chartered Accountants

Address :

1st Floor, Tower Block, Unity Buildings, Jc Road, Bangalore – 560002, Karnataka, India

Tel. No.:

91-80-22224963/22220111/41240655

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

ACXPK8729R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Mangalam Enterprises

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,000,000

Equity Shares

Rs.10/- each

Rs. 20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,500,000

Equity Shares

Rs.10/- each

Rs. 15.000 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

15.000

15.000

15.000

(b) Reserves & Surplus

14.009

10.324

6.806

(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)

29.009

25.324

21.806

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

50.518

54.284

52.214

(b) Deferred tax liabilities (Net)

0.485

0.279

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

3.165

2.102

1.320

Total Non-current Liabilities (3)

54.168

56.665

53.534

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.473

24.302

20.877

(b) Trade payables

29.710

10.680

8.462

(c) Other current liabilities

6.493

6.845

13.758

(d) Short-term provisions

2.100

1.724

2.586

Total Current Liabilities (4)

43.776

43.551

45.683

 

 

 

 

TOTAL

126.953

125.540

121.023

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

71.031

69.067

59.358

(ii) Intangible Assets

0.395

0.122

0.171

(iii) Capital work-in-progress

0.000

0.000

8.240

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

2.933

2.933

2.933

(c) Deferred tax assets (net)

0.000

0.000

0.009

(d)  Long-term Loan and Advances

6.548

7.023

6.658

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

80.907

79.145

77.369

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.832

6.577

16.029

(c) Trade receivables

27.291

28.212

19.395

(d) Cash and cash equivalents

2.926

1.241

0.863

(e) Short-term loans and advances

1.488

0.359

0.287

(f) Other current assets

9.509

10.006

7.080

Total Current Assets

46.046

46.395

43.654

 

 

 

 

TOTAL

126.953

125.540

121.023

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

SALES, COMMISSION AND OTHER INCOME 

245.763

179.394

155.868

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

11.626

11.040

10.709

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

5.986

5.868

3.434

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.640

5.172

7.275

 

 

 

 

 

Less

TAX

1.955

1.654

2.106

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3.685

3.518

5.169

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

32.886

32.290

19.265

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 2.46

2.34 

3.45 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

5.102

4.561

3.508

Cash generated from operations

NA

NA

NA

 

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.50

1.96

3.32

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.55

4.22

6.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.20

0.33

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.11

3.28

3.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.05

1.07

0.96

 

 

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

15.000

15.000

15.000

Reserves & Surplus

6.806

10.324

14.009

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

21.806

25.324

29.009

 

 

 

 

long-term borrowings

52.214

54.284

50.518

Short term borrowings

20.877

24.302

5.473

Current maturities of long-term debts

3.508

4.561

5.102

Total borrowings

76.599

83.147

61.093

Debt/Equity ratio

3.513

3.283

2.106

 

 

 

 

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

155.868

179.394

245.763

 

 

15.094

36.996

 

 


 

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

155.868

179.394

245.763

Profit

5.169

3.518

3.685

 

3.32%

1.96%

1.50%

 

 

 

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Deposits

0.000

0.082

Vehicle Loan

0.847

0.000

Loans from Directors and Members

19.826

19.829

 

 

 

Total

20.673

19.911

 

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10568390

08/05/2015 *

501,410,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

C55489116

 

*Date of charge modification

 

 

FIXED ASSETS

  • Office Equipment
  • Land and building
  • Plant Equipment
  • Vehicle
  • 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 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.63.81

UK Pound

1

Rs.98.93

Euro

1

Rs.69.66

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

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

 

45

 

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.