MIRA INFORM REPORT

 

 

Report No. :

355671

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

RANK ADDITIVES PRIVATE LIMITED

 

 

Registered Office :

15, Second Floor, Swastik Super Market, Nutan Fellowship School Compound, Ashram Road, Ahmedabad- 380009, Gujarat

Tel. No.:

91-267-2265275

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

16.06.2006

 

 

Com. Reg. No.:

04-048488

 

 

Capital Investment / Paid-up Capital :

Rs. 4.012 Million

 

 

CIN No.:

[Company Identification No.]

U24119GJ2006PTC048488

 

 

IEC No.:

3409005544

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCR3315F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Suppling and Trading in various chemicals used in paint industries and also trading in Turpentine used in various industries. (Registered Activity/ Confirmed by management)

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 31000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was established in the year 2006 and it is engaged in the business of organic chemical product activities.

 

For the financial year ended 2015, revenue of the company has been decline by 11.45% and has also reported low margin at 0.07% during the year under review.

 

Rating remain constrained on account of company’s moderate financial profile marked by modest networth base along with moderate debt coverage indicators and leverage balance sheet profile of the company.

 

However, rating weakness is partially offset by company’s established track record of supported by extensive industry experience of promotes in organic chemical business and favorable gap between trade payables to its receivables.

 

Trade relations are reported as fair. Payments are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealing 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.

 

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.

 


 

 

INFORMATION DENIED BY

 

Name :

Mr. Nilesh Patel

Designation :

Managing Director

Contact No.:

91-9825316768

Date :

18.12.2015

 

 

LOCATIONS

 

Registered Office :

15, Second Floor, Swastik Super Market, Nutan Fellowship School Compound, Ashram Road, Ahmedabad- 380009, Gujarat, India

Tel. No.:

Not Available

Mobile No.:

91-9825316768 (Mr. Nilesh)

Fax No.:

Not Available

E-Mail :

rankadditives@yahoo.com

rankadditive.accounts@yahoo.co.in

Website :

www.rankadditives.com

 

 

Admin Office/ Factory :

Survey No. 184, B/H. Dholakuwa Bus Stop, Dahod Road, Vavdi Buzarg, Godhra, District Panchmahal, Godhra - 389001, Gujarat, India

Tel. No.:

91-267-2265275

E-Mail :

contact@rankadditives.com

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Nilesh Ratibhai Patel

Designation :

Director

Address :

3 Krishna Nagar Society Bamroli Road, Godhra, Godhara-389001, Gujarat, India

Date of Birth/Age :

21.08.1969

Date of Appointment :

16.06.2006

PAN No.:

ADUPP4221H

DIN No.:

00291778

 

 

Name :

Mr. Ratibhai Vithalbhai Patel

Designation :

Director

Address :

At- Krushna Nagar Bam Road, Ta- Godhra Village Vavdi Bujarag (Part), Godhra-389001, Gujarat, India

Date of Birth/Age :

12.12.1939

Date of Appointment :

16.06.2006

PAN No.:

ADUPP4227H

DIN No.:

02764897

 

 

Name :

Mr. Aniket Nileshbhai Patel

Designation :

Director

Address :

3, Krishnanagar Society, Bamroli Road, Godhra-389001, Gujarat, India

Date of Appointment :

23.04.2015

DIN No.:

07162498

 

 

Name :

Mrs. Nimishaben Nileshbhai Patel

Designation :

Director

Address :

3, Krishnanagar Society, Bamroli Road, Godhra-389001, Gujarat, India

Date of Appointment :

23.04.2015

PAN No.:

AHGPP3439B

DIN No.:

07162505

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2015

 

Names of Shareholders

No. of Shares

Percentage

Nilesh Ratibhai Patel

151200

37.69

Ratibhai Vithalbhai Patel

140000

34.90

Nimishaben Nileshbhai Patel

110000

27.41

Total

401200

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Suppling and Trading in various chemicals used in paint industries and also trading in Turpentine used in various industries. (Registered Activity/ Confirmed by management)

 

 

Products :

Item Code No.

Product Description

99611712

Basic in-organic chemicals

 

 

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 :

Not Divulged

 

 

Bankers :

Bank Name

Bank of Baroda

Branch

Gandhi Chawk, Godhra Branch, Godhra - 389002, Gujarat, 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

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Short-term borrowings

 

 

Bank of Baroda

(Bank overdraft from Bank of Baroda are secured by equitable mortgage of lease factory land and factory building of the company and personal guarantee of directors.)

8.589

4.308

 

 

 

Total

8.589

4.308

 

Auditors :

 

Name :

Arun Sadhwani and Company

Chartered Accountants

Address :

3, Bhagyoday, Near C U Shah, Navjivan, Ahmedabad-380014, Gujarat, India

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

ACWPS4345J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

  • Aniket Exports
  • Chryso Chem Inc.

 

 

CAPITAL STRUCTURE

 

As on 30.09.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

401,200

Equity Shares

Rs.10/- each

Rs. 4.012 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

4.012

4.012

4.012

(b) Reserves & Surplus

6.770

5.984

4.874

(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)

10.782

9.996

8.886

 

 

 

 

(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

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

28.498

35.158

31.643

(b) Trade payables

14.852

15.710

19.620

(c) Other current liabilities

0.037

0.340

0.139

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

43.387

51.208

51.402

 

 

 

 

TOTAL

54.169

61.204

60.288

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.209

11.040

11.990

(ii) Intangible Assets

0.011

0.016

0.021

(iii) Capital work-in-progress

0.000

0.000

0.108

(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)

0.078

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.068

0.090

0.113

Total Non-Current Assets

10.366

11.146

12.232

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

15.397

16.449

16.842

(c) Trade receivables

23.479

30.404

28.400

(d) Cash and cash equivalents

0.503

0.262

0.539

(e) Short-term loans and advances

0.513

0.376

0.269

(f) Other current assets

3.911

2.567

2.006

Total Current Assets

43.803

50.058

48.056

 

 

 

 

TOTAL

54.169

61.204

60.288

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

116.781

131.516

171.304

 

 

Other Income

0.011

0.000

0.000

 

 

TOTAL                                     (A)

116.792

131.516

171.304

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

98.110

112.060

143.609

 

 

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

(0.176)

(1.210)

(0.055)

 

 

Employees benefits expense

3.522

3.365

3.943

 

 

Administrative and Other expenses

7.475

8.451

11.557

 

 

TOTAL                                     (B)

108.931

122.666

159.054

 

 

 

 

 

 

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

7.861

8.850

12.250

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

4.882

4.992

5.538

 

 

 

 

 

 

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

2.979

3.858

6.712

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1.842

2.184

2.557

 

 

 

 

 

 

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

1.137

1.674

4.155

 

 

 

 

 

Less

TAX (H)

0.351

0.564

1.124

 

 

 

 

 

 

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

0.786

1.110

3.031

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

1.972

0.862

1.843

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

0.000

0.000

4.012

 

Balance Carried to the B/S

2.758

1.972

0.862

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.00

2.77

7.56

 

 

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

5.772

5.358

8.993

Net cash flows from operating Activity

5.421

4.794

7.869

 

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

0.67

0.84

1.77

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.73

6.73

7.15

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.10

2.74

6.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.17

0.47

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.64

3.52

3.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.01

0.98

0.93

 

 

 


 

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

4.012

4.012

4.012

Reserves & Surplus

4.874

5.984

6.770

Net worth

8.886

9.996

10.782

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

31.643

35.158

28.498

Total borrowings

31.643

35.158

28.498

Debt/Equity ratio

3.561

3.517

2.643

 

 

 

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

171.304

131.516

116.781

 

 

(23.227)

(11.204)

 

 

 

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

171.304

131.516

116.781

Profit

3.031

1.110

0.786

 

1.77%

0.84%

0.67%

 

 

 

 

 

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

Yes

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

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

No

35]

Negative Reporting by Auditors in the Annual Report

No

 

 

CORPORATE INFORMATION :

 

The company was incorporated in India 2006 and registered under the Indian companies act, 1956. The company is trading in various chemicals used in paint industries across India. The Company is also trading in Turpentine used in various industries.

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Short-term borrowings

 

 

Loans and advances from related parties

 

 

From directors and shareholders

9.671

9.271

From Relative and Friend

10.238

21.579

Total

19.909

30.850

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10035211

10/08/2009 *

10,000,000.00

BANK OF BARODA

GANDHI CHAWK, GODHRA BRANCH, GODHRA, Gujarat - 389002, INDIA

A68060706

 

* Date of charge modification

 

FIXED ASSETS

 

  • Lease Hold Land and Garden
  • Building
  • Air conditioner
  • Plant and machinery
  • Office equipment
  • Mobile instruments
  • Television
  • Furniture and fixture
  • Computers
  • Vehicle 

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.66.42

UK Pound

1

Rs.99.17

Euro

1

Rs.72.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--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

 

29

 

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.