MIRA INFORM REPORT

 

 

Report No. :

352476

Report Date :

01.12.2015

 

IDENTIFICATION DETAILS

 

Name :

L&E INDIA PRIVATE LIMITED

 

 

Registered Office :

B-13, South Extension Part-II, New Delhi – 110049

Tel. No.:

91-11-46654444

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

06.02.2007

 

 

Com. Reg. No.:

55-158920

 

 

Capital Investment / Paid-up Capital :

Rs.1.639 Million

 

 

CIN No.:

[Company Identification No.]

U34201DL2007PTC158920

 

 

IEC No.:

0508048508

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCL2721P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of trading of printing and packaging materials to the footwear, athletic and other consumer product industries.

 

 

No. of Employees :

Information declined by the management

 

 

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 170000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company has reported total revenue of Rs.316.000 Million with profit of Rs.17.000 Million recorded during the year 2015.

 

The rating further reflects company’s acceptable financial risk profile supported by its adequate networth base, comfortable liquidity position along with zero borrowings recorded in the books.

 

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

 

In view of aforesaid, 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 31-03-2015.

 

 

LOCATIONS

 

Registered Office :

B-13, South Extension Part-II, New Delhi – 110049, India

Tel. No.:

91-11-46654444

Fax No.:

Not Available

E-Mail :

suresh@le.intl.co.in

Website:

www.office.in@le-inti.com

 

 

Sales Office:

Plot Number 326, First Floor, Patparganj Industrial Area, New Delhi-110092, India

 

 

Branch Office 1:

Plot No.83, 1st Floor, FLE, Patparganj Industrial Area, Delhi - 110092

 

 

Branch Office 2:

Plot No.1002. 3rd Floor, E-Block, 6th Avenue, Anna Nagara, Chennai, Tamilnadu, India

 

 

Overseas Head Office:

  • Located At:

 

  • USA - New York
  • USA – Minneapolis
  • China – Shanghai
  • China - Shenzhen
  • Vietnam
  • Indonesia
  • India
  • Thailand
  • Central Europe
  • Western Europe

 

 

Branch Office :

Located At:

 

  • Delhi
  • Chennai

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Harkanwal Jit Singh

Designation :

Director

Address :

B-13, South Extension Part - II, New Delhi - 110049, India

Date of Appointment :

06.02.2007

DIN No.:

01207435

 

 

Name :

Mr. Errol Howard Silverberg

Designation :

Director

Address :

765 W Park Ave, Long Beach - 11561, United States of America

Date of Appointment :

20.06.2015

DIN No.:

01503424

 

 

Name :

Mr. Baljeet Singh

Designation :

Director

Address :

414, Masjid Moth Village, New Delhi - 110049, India

Date of Appointment :

06.02.2007

DIN No.:

02180812

 

 

Name :

Mr. Vikas Gupta

Designation :

Director

Address :

178 Varta Lok Apartment, Sector 4C, Vasundhara, District: Ghaziabad, Ghaziabad - 201012, Uttar Pradesh, India

Date of Appointment :

27.07.2015

DIN No.:

06751696

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Harkanwal Jit Singh

 

8000

Baljeet Singh

 

2000

L&E International Limited, USA

 

153883

Total

 

163883

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

93.90

Directors or relatives of Directors

6.10

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of trading of printing and packaging materials to the footwear, athletic and other consumer product industries.

 

 

Products :

Item Code No.

Product Description

8292

Packaging Activities

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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 :

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 :

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 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

 

 

 

 

 

Auditors :

 

Name :

MZSK and Associates

Chartered Accountants

Address :

Level 3, Business Bay, Wellesey Road, Near RTO, Pune – 411001, Maharashtra, India

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

AACFK3470E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company:

L&E International Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

163883

Equity Shares

Rs.10/- each

Rs.1.639 Million

 

 

 

 

 

 

As on 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

163883

Equity Shares

Rs.10/- each

Rs.1.639 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1.639

1.639

1.639

(b) Reserves & Surplus

57.864

40.675

21.384

(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)

59.503

42.314

23.023

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.768

1.047

0.871

(d) long-term provisions

2.761

1.202

0.896

Total Non-current Liabilities (3)

3.529

2.249

1.767

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

30.779

30.567

25.970

(c) Other current liabilities

8.310

4.745

3.457

(d) Short-term provisions

1.508

9.364

5.693

Total Current Liabilities (4)

40.597

44.676

35.120

 

 

 

 

TOTAL

103.629

89.239

59.910

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.431

2.899

2.484

(ii) Intangible Assets

0.058

0.062

0.106

(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)

3.062

4.125

3.213

(d)  Long-term Loan and Advances

5.517

2.534

2.871

(e) Other Non-current assets

0.422

2.377

0.426

Total Non-Current Assets

14.490

11.997

9.100

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.664

4.635

5.039

(c) Trade receivables

37.405

37.271

26.579

(d) Cash and cash equivalents

31.042

31.870

17.530

(e) Short-term loans and advances

0.929

0.215

0.509

(f) Other current assets

18.099

3.251

1.153

Total Current Assets

89.139

77.242

50.810

 

 

 

 

TOTAL

103.629

89.239

59.910

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

307.521

270.662

193.504

 

Other Income

8.538

1.344

0.208

 

TOTAL (A)

316.059

272.006

193.712

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchase of traded goods

214.125

198.081

 

 

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

2.970

0.404

 

 

Employees benefits expense

16.654

12.902

 

 

Other expenses

53.490

30.394

 

 

Prior period adjustments (net)

 

0.243

 

TOTAL (B)

287.239

242.024

187.016

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

28.820

29.982

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.199

0.238

NA

 

 

 

 

 

 

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

27.621

29.744

NA

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1.642

0.650

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

25.979

29.094

6.696

 

 

 

 

 

Less

TAX (H)

8.790

9.802

1.748

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

17.189

19.292

4.948

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

7.552

9.985

0.771

 

TOTAL EARNINGS

7.552

9.985

0.771

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

104.88

117.72

30.19

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

12.192

NA

NA

Net cash flow from operating activity

0.239

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

5.59

7.13

2.56

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

9.37

11.08

3.46

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

25.83

34.18

11.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

0.69

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.20

1.73

1.45

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

1.639

1.639

1.639

Reserves & Surplus

21.384

40.675

57.864

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

23.023

42.314

59.503

 

 

 

 

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

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

193.504

270.662

307.521

 

 

39.874

13.618

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

193.504

270.662

307.521

Profit

4.948

19.292

17.189

 

2.56%

7.13%

5.59%

 

 

 

 

 

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

No

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

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

BACKGROUND

 

The subject was incorporated in February 2007. The Company is engaged in the business of trading of printing and packaging materials to the footwear, athletic and other consumer product industries.

 

The company is a small and Medium Sized Company (SMC) as defined in the General Instruction in respect of Accounting Standards notified under the Companies Act,2013. Accordingly, the Company has complied with the Accounting Standards as applicable to a small and Medium Sized Company.

 

 

INDEX OF CHARGES

 

No Charges Exist for Company

 

 

CONTINGENT LIABILITIES:

 

(Rs. in million)

PARTICULARS

31.03.2015

31.03.2014

Estimated amount of contact remaining to be executed on capital accounts

0.900

0.900

 

 

 

 

 

FIXED ASSETS

 

  • Computer
  • Furniture and Fixtures
  • Leasehold Improvement
  • Office Equipment
  • Vehicle
  • 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 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.66.81

UK Pound

1

Rs.100.36

Euro

1

Rs.70.68

 

 

INFORMATION DETAILS

 

Analysis Done by :

HNA

 

 

Report Prepared by :

SUD


 

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.