MIRA INFORM REPORT

 

 

Report No. :

353102

Report Date :

05.12.2015

 

IDENTIFICATION DETAILS

 

Name :

TEADIT PACKING AND GASKETS PRIVATE LIMITED

 

 

Registered Office :

Plot No 381/382 ,GIDC Savli, At Manjusar,  Vadodara – 391775, Gujarat

Tel. No.:

91-2667-653871/74/ 264017

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.08.2007

 

 

Com. Reg. No.:

11-080709

 

 

Capital Investment / Paid-up Capital :

Rs. 30.000 Million

 

 

CIN No.:

[Company Identification No.]

U28113GJ2007FTC080709

 

 

IEC No.:

0307045188

 

 

TIN:

27560625290

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCT7236N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and importer, Supplier of Compressed Fibre sheets, compressed Gasket sheets, Teadit 24B PTFE Joint Sealant tape, Graphite Ringside. (Confirmed by management)

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2007. It has moderate track.

 

As per Registrar of Companies the date of balance sheet (i.e. financial filed) is shown as 31.03.2015 but the financials are not available from any sources.

 

For the financial year ended 2014, the company has incurred losses from its operational activity.

 

The company has satisfactory financial base marked by low debt levels.

 

Trade relations are fair. Business is active. Payments are slow but correct.

 

The company can be considered for business dealings with some caution.

 

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

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Chirag Shah

Designation :

Finance Manager

Contact No.:

91-9979843871

Date :

04.12.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No 381/382 ,GIDC Savli, At Manjusar,  Vadodara – 391775, Gujarat, India

Tel. No.:

91-2667-653871/74/ 264017

Mobile No.:

91-9979843871 (Mr. Chirag)

Fax No.:

Not Available

E-Mail :

cdgirao@teadit.in

cshah@teadit.in 

brd@teadit.in

niran@bom3.vsnl.in

mail@teadit.com

Website :

http://www.teadit.in

Location :

Owned

 

 

 

 

DIRECTORS

 

As on: 07.06.2014

 

Name :

Mr. Jose Ricardo Vinhas Antunes

Designation :

Managing Director

Address :

AL. QTA STO. Antonio, N 5- Nucleo, 2-3 ESO, Lisboa-1600675, Portugal

Date of Birth/Age :

30.06.1982

Date of Appointment :

23.11.2012

DIN No.:

06435406

 

 

Name :

Carlos Daniel Braga Girao Barroso

Designation :

Director

Address :

Navtilus, A-1-303, Off. Vasna Road, Vadodara-390015, Gujarat, India

Date of Appointment :

30.09.2014

DIN No.:

07049449

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Chirag Shah

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 07.06.2014

 

Names of Shareholders

No. of Shares

Percentage

Freel Company Inc, Panama

190000

63.33

Teadit International Produktions Gmbh, Kufstein Austria

110000

36.67

Total

300000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

 

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

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and importer, Supplier of Compressed Fibre sheets, compressed Gasket sheets, Teadit 24B PTFE Joint Sealant tape, Graphite Ringside. (Confirmed by management)

 

 

Products :

----

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • USA
  • Germany

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Germany
  • USA

 

 

Terms :

 

Selling :

Cash

 

 

Purchasing :

Cash and Advance Payment

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Jindal Steel Limited

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, Others and Government

 

Reference :

Steel Gujarat Limited

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 :

80 (Approximately)

 

 

Bankers :

Bank Name

Bank of Baroda

Branch

Vadodara, Gujarat, India  

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

27720200000276 

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 :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

HDFC Bank Car Loan

0.000

0.174

 

 

 

Total

0.000

0.174

 

Auditors :

 

Name :

Vinod G. Rana and Company

Chartered Accountants

Address :

56A/, Shreenath Bhawan, Ground Floor, 1st Khattar Lane, Thakurdwar, Mumbai-400002Maharashtra, India

Tel. No.:

91-22-23812360/61/ 23896484/ 23880951

Mobile No.:

91-9820124704

PAN:

AAJPR5772K

E-Mail :

vgrana51@gmail.com

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on: 07.06.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

400000

Equity Shares

Rs.100/- each

Rs.40.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs. 30.000 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

30.000

27.500

20.000

(b) Reserves & Surplus

6.308

30.192

27.789

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

14.645

Total Shareholders’ Funds (1) + (2)

36.308

57.692

62.434

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

12.012

10.991

0.348

(b) Deferred tax liabilities (Net)

0.653

0.455

0.272

(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)

12.665

11.446

0.620

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

114.583

70.797

61.136

(c) Other current liabilities

0.156

0.194

0.174

(d) Short-term provisions

0.000

0.000

1.972

Total Current Liabilities (4)

114.739

70.991

63.282

 

 

 

 

TOTAL

163.712

140.129

126.336

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

40.145

27.274

8.204

(ii) Intangible Assets

1.344

1.569

1.827

(iii) Capital work-in-progress

0.130

0.000

1.130

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

41.619

28.843

11.161

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

62.606

41.551

57.799

(c) Trade receivables

43.625

40.734

29.817

(d) Cash and cash equivalents

2.314

20.398

15.271

(e) Short-term loans and advances

12.010

6.094

10.078

(f) Other current assets

1.538

2.509

2.210

Total Current Assets

122.093

111.286

115.175

 

 

 

 

TOTAL

163.712

140.129

126.336

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Sales and Other Income

150.487

133.349

118.528

 

 

 

 

 

 

EXPENSES

162.536

142.500

101.147

 

 

 

 

 

 

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

(12.049)

(9.151)

17.381

 

 

 

 

 

 

FINANCIAL EXPENSES                       

10.860

6.155

4.738

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX, DEPRECIATION AND AMORTISATION

(22.906)

(15.348)

12.971

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

6.423

4.345

1.634

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(29.332)

(19.651)

11.009

 

 

 

 

 

 

TAX                             

0.367

0.537

3.827

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(29.699)

(20.188)

7.182

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

7.427

27.615

20.433

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(22.272)

7.427

27.615

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

28.544

12.430

12.083

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

69.314

56.030

69.092

 

 

Capital Goods

16.811

0.000

0.721

 

TOTAL IMPORTS

86.125

56.030

69.813

 

 

 

 

 

 

Earnings Per Share (Rs.)

(104.00)

(73.00)

36.00

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.156

0.174

0.174

Cash generated from operations

2.130

1.593

20.525

Net Cash flows from operating activities

2.080

0.457

12.429

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(17.93)

(14.02)

8.79

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.81)

(0.34)

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.34

0.19

0.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.06

1.57

1.82

 

 

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

20.000

27.500

30.000

Reserves & Surplus

27.789

30.192

6.308

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

14.645

0.000

0.000

Net worth

62.434

57.692

36.308

 

 

 

 

long-term borrowings

0.348

10.991

12.012

Short term borrowings

0.000

0.000

0.000

Current maturities of long-term debts

0.174

0.174

0.156

Total borrowings

0.522

11.165

12.168

Debt/Equity ratio

0.008

0.194

0.335

 

 

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 and Other Income

118.528

133.349

150.487

 

 

12.504

12.852

 

 

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 and Other Income

118.528

133.349

150.487

Profit (Loss)

7.182

(20.188)

(29.699)

 

6.06%

(15.14%)

(19.74%)

 

 


 

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

Yes

19

Major customers

Yes

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

No

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

 

 


Note:

 

Registered office of the company has been shifted from “Plot E-75, Savli GIDC Estate, Village Manjusar, District Vadodara – 391775, Gujarat, India” to the present address.

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

 (Rs. in Million)

31.03.2013

(Rs. in Million)

Long Term Borrowing

 

 

Loan from shareholders

12.012

10.817

 

 

 

Total

12.012

10.817

 

 

INDEX OF CAHREGS: NO INDEX OF CAHRGES

 

 

FIXED ASSETS:

 

  • Factory building
  • Plant and Machinery
  • Electrical Installation Plant
  • Factory Equipment
  • Office Equipment
  • Vehicles
  • Furniture and Fixture
  • Computer
  • Computer Software
  • Electric Fitting General 
  • Goodwill

 

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 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.66.84

UK Pound

1

Rs.101.04

Euro

1

Rs.73.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPY

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

-

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

27

 

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.