MIRA INFORM REPORT

 

 

Report No. :

356482

Report Date :

24.12.2015

 

IDENTIFICATION DETAILS

 

Name :

VINAYAK ORGANICS PRIVATE LIMITED

 

 

Registered Office :

73/74 /75 GIDC Estate, Waghodia, District Vadodara – 391010, Gujarat 

Tel. No.:

91-2668-262346

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

31.03.1992

 

 

Com. Reg. No.:

04-017419

 

 

Capital Investment / Paid-up Capital :

Rs.2.002 Million

 

 

CIN No.:

[Company Identification No.]

U72200GJ1992PTC017419

 

 

IEC No.:

3408002207

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDV00425F

 

 

PAN No.:

[Permanent Account No.]

AAACV5993L 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Chemicals and Chemical Products. [Confirmed by management]

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was established in the year 1992 and it is manufacturer of chemicals and chemical products.

 

For the financial year ended 2015, company possesses sound operational performance and it has maintain average profitability margin at 1.63% during the year under review.

 

Rating takes into consideration company’s established track record of business operations supported by its above average financial profile along with favorable gap between trade payables to its receivables and moderate debt coverage indicators.

 

However, rating strength is partially offset by working capital nature of business operations and susceptibility to fluctuation in raw material prices imparting volatility to profitability.

 

Trade relations are reported as fair. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

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

 

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. Sandeep

Designation :

Marketing Manager

Contact No.:

91-2668-262346

Date :

22.12.2015

 

 

LOCATIONS

 

Registered Office :

 73/74 /75 GIDC Estate, Waghodia, District Vadodara – 391010, Gujarat, India

Tel. No.:

91-2668-262346

Fax No.:

91-2668-263700 / 262346

E-Mail :

bharatdoshi1950@gmail.com

Website :

www.vinayakorganics.com

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Bharatbhai Dahyalal Doshi

Designation :

Whole-Time Director

Address :

54, Gajanand Society, Opposite Bank of Baroda, Manjalpur, Vadodara - 390011, Gujarat, India

Date of Birth/Age :

19.09.1950

Date of Appointment :

31.03.1992

DIN No.:

00061773

 

 

Name :

Mrs. Jyotiben Bharatbhai Doshi

Designation :

Whole-Time Director

Address :

54, Gajanand Society, Opposite Bank of Baroda, Manjalpur, Vadodara - 390011, Gujarat, India

Date of Birth/Age :

10.09.1951

Date of Appointment :

31.03.1992

DIN No.:

00062620

 

 

Name :

Mr. Shrenik Bharat Doshi

Designation :

Director

Address :

54, Gajanand Society, Opposite Bank of Baroda, Manjalpur, Vadodara - 390011, Gujarat, India

Date of Birth/Age :

23.09.1980

Date of Appointment :

08.06.2009

DIN No.:

02662316

 

 

KEY EXECUTIVES

 

Name :

Mr. Sandeep

Designation :

Marketing Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2015

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 21.07.2014

 

Category

 

Percentage

Directors or relatives of Directors

99.94

Others

0.06

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Chemicals and Chemical Products. [Confirmed by management]

 

 

Products :

Chemicals and Chemical Products

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

Banker Name :

State Bank of India

Branch :

VCCI Building, Makarpura, Vadodara - 390010, 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 :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Auditors :

 

Name :

Chandrakant and Sevantilal and J.K. Shah and Company

Chartered Accountants

Address :

301,Lalita Tower, 3rd Floor, Near Hotel Rajpath, Station - Akota Road, Vadodara – 390007, Gujarat, India

Tel. No.:

91-265-2353043 / 2353470

Fax No.:

91-265-2353471

E-Mail :

info@csjkso.com

PAN No.:

AABFC0545M

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

200190

Equity Shares

Rs.10/- each

Rs.2.002 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

2.002

2.002

2.002

(b) Reserves & Surplus

15.445

14.659

10.330

(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)

17.447

16.661

12.332

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

29.300

21.615

12.095

(b) Deferred tax liabilities (Net)

(0.148)

0.295

0.263

(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)

29.152

21.910

12.358

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.354

14.608

10.205

(b) Trade payables

3.024

2.440

2.046

(c) Other current liabilities

1.311

0.901

0.775

(d) Short-term provisions

2.409

2.371

2.347

Total Current Liabilities (4)

30.098

20.320

15.373

 

 

 

 

TOTAL

76.697

58.891

40.063

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

19.533

9.685

4.927

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

2.391

2.727

2.042

(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

0.245

0.130

0.625

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

22.169

12.542

7.594

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

23.973

17.527

14.642

(c) Trade receivables

16.975

15.261

12.643

(d) Cash and cash equivalents

1.260

0.207

0.336

(e) Short-term loans and advances

12.320

13.354

4.848

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

54.528

46.349

32.469

 

 

 

 

TOTAL

76.697

58.891

40.063

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

195.945

178.374

137.748

 

 

Other Income

0.012

0.202

0.024

 

 

TOTAL                                              (A)

195.957

178.576

137.772

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

149.741

129.734

 

 

 

Changes in Inventories of finished goods and stock-in-trade

(1.858)

1.661

 

 

 

Employee Benefits Expenses

8.868

9.860

 

 

 

Other Expenses

25.618

23.395

 

 

 

TOTAL                                              (B)

182.369

164.650

132.186

 

 

 

 

 

 

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

13.588

13.926

[Including Financial Expenses]

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.754

3.112

 

 

 

 

 

 

 

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

8.834

10.814

5.586

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

4.211

1.192

0.795

 

 

 

 

 

 

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

4.623

9.622

4.791

 

 

 

 

 

Less

TAX                                                                  (H)

1.428

2.966

1.536

 

 

 

 

 

 

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

3.195

6.656

3.255

 

 

 

 

 

 

Earnings Per Share (Rs.)

15.96

33.25

NA

 

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

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

PAT / Sales

(%)

1.63

3.73

2.36

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

6.93

7.81

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

6.22

17.13

12.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.58

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.02

2.17

1.81

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.81

2.28

2.11

 

 

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

2.002

2.002

2.002

Reserves & Surplus

10.330

14.659

15.445

Net worth

12.332

16.661

17.447

 

 

 

 

long-term borrowings

12.095

21.615

29.300

Short term borrowings

10.205

14.608

23.354

Total borrowings

22.300

36.223

52.654

Debt/Equity ratio

1.808

2.174

3.018

 

 

 

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

137.748

178.374

195.945

 

 

29.493

9.851

 

 

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

137.748

178.374

195.945

Profit

3.255

6.656

3.195

 

2.36%

3.73%

1.63%

 

 

 

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

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

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10168769

26/03/2015 *

45,000,000.00

State Bank of India

VCCI Building, Makarpura, Vadodara, Gujarat - 390010, India

C49267628

2

10063779

24/08/2007

4,600,000.00

State Bank of India

Makarpura Industrial Estate Branch,, Makarpura, Baroda, Gujarat - 390010, India

A21289178

3

90111678

26/03/2015 *

45,000,000.00

State Bank of India

VCCI Building, Makarpura, Vadodara, Gujarat - 390010, India

C49271430

4

90111405

22/04/1998

280,000.00

State Bank of India

Makarpura Industrial Estate Branch,, Makarpura, Baroda, Gujarat - 390010, India

-

5

90109368

07/12/1995

3,225,000.00

State Bank of India

Makarpura Industrial Estate Branch,, Makarpura, Baroda, Gujarat - 390010, India

-

6

90107511

05/02/1994 *

1,725,000.00

State Bank of India

Makarpura Industrial Estate Branch,, Makarpura, Baroda, Gujarat - 390010, India

-

7

90109011

22/05/1993

300,000.00

State Bank of India

Makarpura Branch, Baroda, Gujarat - 390010, India

-

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Staff Quarters

·         Factory Building

·         Plant and Machinery

·         Furniture and Fixture

·         Car and Scooter

·         Computer

 


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.66.30

UK Pound

1

Rs.98.71

Euro

1

Rs.72.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT

 


 

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

NO

--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.