MIRA INFORM REPORT

 

 

Report No. :

356204

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

ELPPE CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

63/2, MIDC Area, Dhatav Roha, 403, District Raigad – 402116, Maharashtra

Tel. No.:

91-2194-263589/ 263889

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.10.1986

 

 

Com. Reg. No.:

11-041448

 

 

Capital Investment / Paid-up Capital :

Rs. 5.400 Million

 

 

CIN No.:

[Company Identification No.]

U24100MH1986PTC041448

 

 

IEC No.:

0392060248

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACE1427E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Importer selling and Distributing in Industrial chemicals and other chemicals based on industrial chemicals. (Registered Activity)

 

 

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 incorporated in the year 1986 having satisfactory track.

 

Management of the company has not filed its financial with the government department for the year 2015.

 

As per available balance sheet statement of 2014, Net worth position of the company is sound. Liquidity position of the company is decent.

 

General financial position of the company is normal and acceptable for business dealings.

 

Trade relations are reported as fair. Business is active. Payments terms are reported as usually correct and as per commitment.

 

In view of long track record and acceptable financial base, the company can be considered normal for business dealings at usual trade terms and conditions.

 

Note: Profit and Loss Account of the company for the year 2014 is not Available

 

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

CRISIL (SME)

Rating

SE1A

Rating Explanation

Highest performance capability and high financial strength.

Date

April 2014

 

 

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 DENIED BY

 

Name :

Mr. Srikhande

Designation :

Accountant

Contact No.:

91-2194-263589

Date :

19.12.2015

 

 

LOCATIONS

 

Registered Office and Factory :

63/2, MIDC Area, Dhatav Roha, 403, District Raigad – 402116, Maharashtra, India

Tel. No.:                              

91-2194-263589/ 263889

Fax No.:

91-2194-263887

E-Mail :

elppe_chemicals@hotmail.com

arun@wandrekarandco.com

 

 

Mumbai Office :

601, Bharat Shree, 8th Floor, B/H Filmistan Studio, Unnat Nagar No. 2, S.V. oad, Goregaon (West), Mumbai – 400062, Maharashtra, India

Tel. No.:

91-22-28729159/ 60

Fax No.:

91-22-28711569

 

 

DIRECTORS

 

As on: 29.09.2014

 

Name :

Mr. Pedat Pavalu Bardeskar

Designation :

Director

Address :

B 3 Paras, 35 S.V. Road, Goregaon West, Mumbai, 400062, Maharashtra, India

Date of Birth/Age :

04.02.1945

Date of Appointment :

30.10.1986

DIN No.:

00908489

 

 

Name :

Mrs. Sulbha Pedat Bardeskar

Designation :

Director

Address :

B 3 Paras, 35 S.V. Road, Goregaon West, Mumbai, 400062, Maharashtra, India

Date of Birth/Age :

27.01.1952

Date of Appointment :

28.01.1999

DIN No.:

02406315

 

 

KEY EXECUTIVES

 

Name :

Mr. Srikhande

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2014

 

Names of Shareholders

 

No. of Shares

Bardeskar Pavalu Pedat

 

216000

Sulbha Pedat Bardeskar

 

162000

Prachi Pedat Bardeskar

 

81000

Amol Pedat Bardeskar

 

81000

Total

 

540000

 

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 :

Manufacturer, Importer selling and Distributing in Industrial chemicals and other chemicals based on industrial chemicals. (Registered Activity)

 

 

Products :

--

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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 :

  • DBS Bank Limited, 3rd Floor, Fort House, Dr. D N Road, Fort, Mumbai - 400001, Maharashtra, India

 

Bank Name

Bank of India

Branch

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, 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 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

 

 

Foreign Currency Loans from Bank of India

NA

27.944

Term Loans from Bank of India

NA

5.629

Short-term borrowings

 

 

Packing Credit - Foreign Currency

NA

23.349

Cash Credit

NA

4.550

Total

NA

61.472

 

Auditors :

 

Name :

Wandrekar and Company

Chartered Accountants

Address :

703/704, Topiwala Centre, Off. SV. Road, Goregaon West, Mumbai – 400062, Maharashtra, India

E-Mail :

arun@wandrekarandco.com

PAN:

AAAFW5461F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on: 29.09.2014

 

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

 

 

 

 

540000

Equity Shares

Rs.10/- each

Rs.5.400 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

5.400

5.400

5.400

(b) Reserves & Surplus

180.801

166.853

160.554

(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)

186.201

172.253

165.954

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

36.415

35.673

32.816

(b) Deferred tax liabilities (Net)

10.857

14.520

18.825

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

6.364

5.973

4.161

Total Non-current Liabilities (3)

53.636

56.166

55.802

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

32.457

27.899

26.280

(b) Trade payables

103.528

106.789

67.225

(c) Other current liabilities

28.874

24.536

33.399

(d) Short-term provisions

5.700

5.530

5.230

Total Current Liabilities (4)

170.559

164.754

132.134

 

 

 

 

TOTAL

410.396

393.173

353.890

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

151.517

156.973

165.224

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

12.231

2.155

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.500

10.117

10.117

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

20.348

23.772

21.848

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

185.596

193.017

197.189

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

54.603

55.892

49.790

(c) Trade receivables

144.277

112.982

93.194

(d) Cash and cash equivalents

8.764

9.992

0.960

(e) Short-term loans and advances

17.156

21.290

12.757

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

224.800

200.156

156.701

 

 

 

 

TOTAL

410.396

393.173

353.890

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Turnover

NA

490.400

373.400

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

50.804

NA

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION        

NA

33.580

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

NA

17.224

 

 

 

 

 

 

Less

TAX                                         

NA

5.696

 

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

NA

11.528

18.486

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

140.034

129.278

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

NA

2.500

2.500

 

 

Dividend

NA

4.500

4.500

 

 

Tax on Dividend

NA

0.730

0.730

 

BALANCE CARRIED TO THE B/S

NA

143.832

140.034

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

NA

381.826

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

21.35

34.23

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

10.910

14.571

Cash generated from operations

NA

NA

NA

Net Cash flows from operating activities

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

NA

2.35

4.95

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

4.52

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.10

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.37

0.43

0.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.32

1.21

1.19

 

 

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

5.400

5.400

5.400

Reserves & Surplus

160.554

166.853

180.801

Net worth

165.954

172.253

186.201

 

 

 

 

long-term borrowings

32.816

35.673

36.415

Short term borrowings

26.280

27.899

32.457

Total borrowings

59.096

63.572

68.872

Debt/Equity ratio

0.356

0.369

0.370

 

 

 

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

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

No

26

Turnover of firm for last Two years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last two years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

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

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Long-term Borrowings

 

 

From Directors, Shareholders & Others

NA

2.100

Total

NA

2.100

 

 

INDEX OF CAHREGS:

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10587556

24/08/2015

10,000,000.00

DBS Bank Limited

3rd Floor, Fort House, Dr. D N Road, Fort, Mumbai - 400001, 
Maharashtra, INDIA

C62392378

2

10370314

21/07/2012

118,800,000.00

Bank of India

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

B45603826

3

10214955

21/07/2012 *

12,600,000.00

Bank of India

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

B45602372

4

10179976

21/07/2012 *

11,900,000.00

Bank of India

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

B45601887

5

10151964

09/03/2009

50,000,000.00

Bank of India

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

A59945188

6

10076875

26/03/2007

3,500,000.00

Bank of India

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

A27570845

7

10076874

14/12/2013 *

182,500,000.00

Bank of India

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

B95963492

8

90238361

24/05/2014 *

400,000,000.00

Bank of India

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

C09309246

9

90240533

09/12/2005 *

100,000.00

BANK OF INDIA

Malad (West) Branch, Opposites Nataraj Market, S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, INDIA

-

* Date of charge modification

 

 

FIXED ASSETS:

 

  • Land
  • Building
  • Plant and Machinery
  • Energy Installation
  • Office Equipment
  • Computer
  • Furniture and Fixture
  • Laboratory Equipment
  • Vehicle
  • Scooter and Motor Cycle
  • Boiler Project
  • ETP Plant
  • Drum Shed

 

 


 

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.66.42

UK Pound

1

Rs.99.17

Euro

1

Rs.72.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

6

--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

 

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.