MIRA INFORM REPORT

 

 

Report No. :

336522

Report Date :

14.08.2015

 

IDENTIFICATION DETAILS

 

Name :

INDUSTRIAL FOAMS PRIVATE LIMITED (w.e.f. 09.01.1995)

 

 

Formerly Known As :

INFOTECH PORTFOLIO PRIVATE LIMITED

 

 

Registered Office :

228, Okhla Industrial Estate, Phase-III,  New Delhi -110020

Tel. No.:

91-11-41009904

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.07.1972

 

 

Com. Reg. No.:

55-006228

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL1972PTC006228

 

 

IEC No.:

0588074411

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DEL100913D

 

 

PAN No.:

[Permanent Account No.]

AAAC13704L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Polyurethane Insulated rigid Foam Panels, P.U., System House, etc.

 

 

No. of Employees :

130 (Approximately)

 

 

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

 

Maximum Credit Limit :

USD 104000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Overall financial position of the company is decent.

 

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

 

The company can be considered business dealing at usual trade terms and conditions.

 

 

NOTE:

 

Sales turnover figure in Director’s report and schedule differ. So, we consider sales turnover figure of schedule for further rating.

 

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

 

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. Mukul

Designation :

Accounts Department

Contact No.:

91-9711170527

Date :

14.08.2015

 

 

LOCATIONS

 

Registered/ Sales Office :

228, Okhla Industrial Estate, Phase-III,  New Delhi -110020, India

Tel. No.:

91-11-41009904/ 41556163

Mobile No.:

91-9711170527 (Mr. Mukul)

Fax No.:

91-11-41556163/ 26314209/ 64

E-Mail :

samira@industrialfoams.com

info@industrialfoams.com

accounts@industrialfoams.com

Website :

http://www.industrialfoams.com

Location :

Owned

Locality :

Industrial

 

 

Factory :

I-78, Site V , U.P.S.I.D.C Kasna, Gautam Budh Nagar  Greater Noida – 201308, Uttar Pradesh, India

Tel. No.:

91-120-2342508/ 2342517

Location :

Rented

Locality :

Industrial

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ksheerja Arora

Designation :

Director

Address :

D-356, Defence Colony, New Delhi, 110024, Delhi, India

Date of Birth/Age :

02.02.1975

Date of Appointment :

20.06.2014

DIN No.:

06541893

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

Company/ LLP Status

Defaulting status

1

U32204DL2009PTC191008

ALTIF TELECOMMUNICATIONS PRIVATE LIMITED

Director

01/06/2012

01/06/2012

Active

NO

2

U74899DL1972PTC006228

INDUSTRIAL FOAMS PRIVATE LIMITED

Director

20/06/2014

20/06/2014

Active

NO

3

U25199DL2006PTC149285

T.A. PREFAB PRIVATE LIMITED

Additional director

25/08/2014

25/08/2014

Active

NO

4

U51494DL2014PTC270987

HAZEL EXIM PRIVATE LIMITED

Director

29/08/2014

29/08/2014

Active

NO

 

 

Name :

Mr. Samir Arora

Designation :

Managing Director

Address :

D-356, Defence Colony,, New Delhi, 110024, Delhi, India

Date of Birth/Age :

21.09.1969

Date of Appointment :

01.06.2014

DIN No.:

00159931

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

Company/ LLP Status

Defaulting status

1

U74899DL1972PTC006228

INDUSTRIAL FOAMS PRIVATE LIMITED

Managing director

01/06/2014

15/04/1996

Active

NO

2

U25199DL2006PTC149285

T.A. PREFAB PRIVATE LIMITED

Director

29/05/2006

29/05/2006

Active

NO

3

U32204DL2009PTC191008

ALTIF TELECOMMUNICATIONS PRIVATE LIMITED

Director

08/06/2009

08/06/2009

Active

NO

4

U51494DL2014PTC270987

HAZEL EXIM PRIVATE LIMITED

Director

29/08/2014

29/08/2014

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Mukul

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Samir Arora

24992

Ksheerja Arora

4

Monika Mishra

4

 

 

Total

 

25000

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Polyurethane Insulated rigid Foam Panels, P.U., System House, etc.

 

 

Brand Names :

--

 

 

Agencies Held :

 

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Thailand

·         West Africa

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Japan

·         Korea

·         Hong Kong

·         China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

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 :

Wholesalers and Retailers

 

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 :

130 (Approximately)

 

 

Bankers :

Bank Name:

Canara Bank

Branch:

74, Janpath, New Delhi - 110001, Delhi, India

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):

Cash Credit = Rs. 40.000 Million

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         Kotak Mahindra Bank Limited,

·         Axis Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Canara Bank

(Secured against hypothecation of stock, book debts, factory building and guarantee of directors)

1.331

1.288

Axis Bank (Auto Loan)

0.629

1.079

Kotak Bank (Auto Loan)

0.319

0.779

 

 

 

Total

 

2.279

3.146

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nayyar and Malik

Chartered Accountants

Address :

370-A, First Floor, Sant Nagar, East Of Kailash, New Delhi – 110065, India

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

AAAFN6212B

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs. 100/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25,000

Equity Shares

Rs. 100/- each

Rs. 2.500 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

2.500

2.500

2.500

(b) Reserves & Surplus

34.047

32.096

29.345

(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)

36.547

34.596

31.845

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

18.414

15.857

34.935

(b) Deferred tax liabilities (Net)

0.055

0.055

0.000

(c) Other long term liabilities

2.010

0.354

2.176

(d) long-term provisions

2.537

2.538

0.324

Total Non-current Liabilities (3)

23.016

18.804

37.435

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

24.856

41.895

59.959

(c) Other current liabilities

11.023

5.669

6.375

(d) Short-term provisions

2.336

1.486

0.350

Total Current Liabilities (4)

38.215

49.050

66.684

 

 

 

 

TOTAL

97.778

102.450

135.964

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.059

15.329

14.948

(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

0.096

0.006

0.006

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

13.155

15.335

14.954

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

18.550

30.798

41.818

(c) Trade receivables

35.691

31.089

52.980

(d) Cash and cash equivalents

11.535

8.595

9.632

(e) Short-term loans and advances

2.167

3.255

4.041

(f) Other current assets

16.680

13.378

12.539

Total Current Assets

84.623

87.115

121.010

 

 

 

 

TOTAL

97.778

102.450

135.964

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Turnover

170.882

187.627

192.355

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                        

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

3.200

4.304

1.271

 

 

 

 

 

Less

TAX                                                     

1.200

1.191

0.350

 

 

 

 

 

 

PROFIT AFTER TAX                

2.000

3.113

0.921

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

54.956

58.828

59.811

 

 

 

 

 

 

Earnings Per Share (Rs.)

80.00

124.52

36.84

 

 

PARTICULARS

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

210.000

 

 

 

 

 

Expected Sales (2015-2016): Rs. 300.000 Million

 

The above information has been parted by Mr. Mukul (Account Department).

 

 

 

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

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.28

4.20

0.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.12

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.50

0.46

1.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.21

1.78

1.81

 

 


 

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

2.500

2.500

2.500

Reserves & Surplus

29.345

32.096

34.047

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

31.845

34.596

36.547

 

 

 

 

Long-term borrowings

34.935

15.857

18.414

Short term borrowings

0.000

0.000

0.000

Total borrowings

34.935

15.857

18.414

Debt/Equity ratio

1.097

0.458

0.504

 

 

 

 

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)

Turnover

192.355

187.627

170.882

 

 

(2.458)

(8.925)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Turnover

192.355

187.627

170.882

Profit

0.921

3.113

2.000

 

0.48%

1.66%

1.17%

 

 

 

 

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

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

Yes

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

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

11

80001452

18/08/2008 *

20,000,000.00

CANARA BANK

74,, JANPATH, NEW DELHI - 110001, INDIA

A47126842

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

T. R. arora

0.103

0.103

Samir Arora

14.110

10.700

Kusum Arora

1.800

1.800

Mona

0.122

0.108

 

 

 

Total

 

16.135

12.711

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Lease of Floor improvement

·         Plant and Machinery

·         Vehicles

·         Tube well

·         Computer

·         Electric Fitting

 

 

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.64.92

UK Pound

1

Rs.101.44

Euro

1

Rs.72.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

YES

--AFFILIATION

YES/NO

NO

--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.