MIRA INFORM REPORT

 

 

Report No. :

355454

Report Date :

28.12.2015

 

IDENTIFICATION DETAILS

 

Name :

GRASS BLADES PRIVATE LIMITED

 

 

Registered Office :

502, A/20, Gypsy Rose, Shastri Nagar, Andheri (West), Mumbai-400053, Maharashtra

Tel. No.:

91-22-27579983/27579325

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

18.12.2009

 

 

Com. Reg. No.:

11-197973

 

 

Capital Investment / Paid-up Capital :

Rs. 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U74900MH2009PTC197973

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Agriculture Machinery. (Confirmed by management)

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 17000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2009. It is having moderate track.

 

The company has earned some profit its operations over previous year losses. However, it has recorded some accumulated losses. Further, the huge and increasing debt level may act as a threat to the liquidity of the company.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

In view of aforesaid, 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.


 

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 :

502, A/20, Gypsy Rose, Shastri Nagar, Andheri (West), Mumbai-400053, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

virenbapna@gmail.com

sales@grassblades.net 

accounts@grassblades.net

Website :

www.grassblades.in

 

 

Head Office :

102, Great Eastern Chambers Sector 11, CBD Belapur, Navi Mumbai, Thane-400614, Maharashtra, India

Tel. No.:

91-22-27579983/27579325

Fax No.:

91-22-27579326

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Nawaf Hamid Parkar

Designation :

Director

Address :

A-20, Gypsy Rose, Flat No 502, Shastri Nagar, Andheri (West), Mumbai-400053, Maharashtra, India

Date of Birth/Age :

29.06.1985

Date of Appointment :

18.12.2009

DIN No.:

01276512

 

 

Name :

Ms. Hasina Hamid Parkar

Designation :

Director

Address :

A-20, Gypsy Rose, Flat No 502, Shastri Nagar, Andheri (West), Mumbai-400053, Maharashtra, India

Date of Birth/Age :

09.08.1961

Date of Appointment :

18.12.2009

DIN No.:

01276508

 

 

Name :

Mr. Hamid Dawood Parkar

Designation :

Director

Address :

502, A/20, Gypsy Rose, Shastrinagar, Andheri (West), Mumbai, 400053, Maharashtra, India

Date of Birth/Age :

01.06.1951

Date of Appointment :

10.08.2010

DIN No.:

02860870

 

 

Name :

Mr. Piyush Sharma

Designation :

Director

Address :

B406, 4th Floor, Progressive Celebrity, Sector 15, CBD Belapur, Navi Mumbai-400614, Maharashtra, India

Date of Birth/Age :

09.07.1962

Date of Appointment :

05.08.2011

DIN No.:

03598833

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Hasina Hamid Parkar

 

464000

Nawaf Hamid Parkar

 

31000

Hamid Dawood Parkar

 

475000

Piyush Sharma

 

5000

Kings Merchant Private Limited, India 

 

7500

South East Asia Packing Private Limited, India 

 

7500

Statford Textiles Specialisation Limited, India 

 

10000

Total

 

1000000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

2.50

Directors or relatives of Directors

97.50

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Agriculture Machinery. (Confirmed by management)

 

 

Products :

Agriculture Product

 

 

Brand Names :

  • STIGA
  • RYAN
  • FIORA
  • R & R Products
  • TROJAN

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name

Dena Bank

Branch

Sharda Chambers, 33, New Marine Lines, Mumbai- 400020, Maharashtra, India

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

·         ICICI Bank Limited

·         IDBI Bank Limited

 

 

Facilities :

Secured Loan

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Short-term borrowings

 

 

- Bank Overdraft (Dena Bank)

(Against hypothecation of stock and book debts and personal guarantee of all directors)

10.085

8.241

Total

10.085

8.241

 

Auditors :

 

Name :

VSS and Associates

Chartered Accountants

Address :

306, Dalamal Chambers, Behing Aayakar Bhavan, New Marine Lines, Mumbai-400020, Maharashtra, India 

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

AAHFV1575G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2015

 

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

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs.10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

(4.178)

(4.160)

(4.423)

(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)

5.822

5.840

5.577

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

8.419

5.098

5.638

(b) Deferred tax liabilities (Net)

0.020

0.104

0.101

(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)

8.439

5.202

5.739

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.085

8.241

6.588

(b) Trade payables

10.719

4.882

4.622

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

5.001

2.415

2.157

Total Current Liabilities (4)

25.805

15.538

13.367

 

 

 

 

TOTAL

40.066

26.580

24.683

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.423

0.767

0.773

(ii) Intangible Assets

0.000

0.000

0.000

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.752

2.080

1.487

(e) Other Non-current assets

1.552

0.649

0.679

Total Non-Current Assets

2.727

3.496

2.939

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.015

0.014

0.000

(b) Inventories

7.746

10.974

10.389

(c) Trade receivables

22.489

5.982

7.277

(d) Cash and cash equivalents

1.258

1.274

1.390

(e) Short-term loans and advances

5.831

4.840

2.688

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

37.339

23.084

21.744

 

 

 

 

TOTAL

40.066

26.580

24.683

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

50.430

50.953

43.473

 

 

Other Income

1.010

2.412

1.802

 

 

TOTAL                                     (A)

51.440

53.365

45.275

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

29.889

38.132

 

 

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

3.228

(0.585)

 

 

 

Employees benefits expense

8.145

8.315

 

 

 

Other expenses

7.894

5.542

 

 

 

TOTAL                                     (B)

49.156

51.404

NA

 

 

 

 

 

 

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

2.284

1.961

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

1.973

1.578

NA

 

 

 

 

 

 

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

0.311

0.383

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.146

0.117

NA

 

 

 

 

 

 

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

0.165

0.266

NA

 

 

 

 

 

Less

TAX (H)

(0.033)

0.003

NA

 

 

 

 

 

 

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

0.198

0.263

0.421

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

(8.910)

(9.173)

(9.594)

 

 

 

 

 

 

Balance Carried to the B/S

(8.712)

(8.910)

(9.173)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.20

0.26

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 flows from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

0.39

0.52

0.97

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

4.53

3.85

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.41

1.00

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.05

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.18

2.28

2.19

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

1.49

1.63

 


 

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

10.000

10.000

10.000

Reserves & Surplus

(4.423)

(4.160)

(4.178)

Net worth

5.577

5.840

5.822

 

 

 

 

long-term borrowings

5.638

5.098

8.419

Short term borrowings

6.588

8.241

10.085

Total borrowings

12.226

13.339

18.504

Debt/Equity ratio

2.192

2.284

3.178

 

 

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

43.473

50.953

50.430

 

 

17.206

(1.026)

 

 

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

43.473

50.953

50.430

Profit

0.421

0.263

0.198

 

0.97%

0.52%

0.39%

 


 

 

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

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

 

UNSECURED LOAN

 

Particular

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Long-term Borrowings

 

 

- From Directors and their Relatives

5.567

4.950

- From Others

2.852

0.148

Total

8.419

5.098

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10288743

28/06/2014 *

14,500,000.00

DENA BANK

Sharda Chambers, 33, New Marine Lines, Mumbai, Maharashtra - 400020, INDIA

C12541280

 

* Date of charge modification

 

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.66.29

UK Pound

1

Rs.101.88

Euro

1

Rs.73.98

 

 

INFORMATION DETAILS

 

Analysis Done by :

KIN

 

 

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

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

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.