MIRA INFORM REPORT

 

 

Report No. :

305746

Report Date :

04.02.2015

 

IDENTIFICATION DETAILS

 

Name :

VEDIK ISPAT PRIVATE LIMITED (w.e.f. 11.08.2009)

 

 

Formerly Known As :

GBK HOLDINGS PRIVATE LIMITED

 

 

Registered Office :

No. 1, Lakshmi Nivas Building, Model House Road, Opposites Sanman Guest House, Basavanagudi, Bangalore - 560004, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.08.1992

 

 

Com. Reg. No.:

08-073298

 

 

Capital Investment / Paid-up Capital :

Rs. 120.000 Millions

 

 

CIN No.:

[Company Identification No.]

U27100KA1992PTC073298

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCG1746R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Trader, Distributor and Supplier of Semi-Finished goods of iron and steel, HR coils, SS coils, mild steel billets etc.

 

 

No. of Employees :

Not Available

 

 

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

 

Maximum Credit Limit :

USD 560000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile and losses that company has incurred from its operational activities.

 

However, trade relations are fair. Business is active. Payments are reported to be 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.

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

CRISIL

Rating

Long Term Rating (B+)

Rating Explanation

Risk-prone-credit –quality and carries very high credit risk.

Date

March 04, 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 31-03-2014.

 

 

LOCATIONS

 

Registered Office :

No. 1, Lakshmi Nivas Building, Model House Road, Opposites Sanman Guest House, Basavanagudi, Bangalore - 560004, Karnataka, India

Tel. No.:

91-80-4909889

Fax No.:

Not Available

E-Mail :

vedikispat@gmail.com

gbk_hold@yahoo.co.in

krishnamurthyhn@gmail.com

 

 

Factory:

Plot No.30, Apiic, Gollapuran Industrial Area, Anantpur, Hindur – 560001, Andhra Pradesh, India

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Rambilas Bhutara

Designation :

Director

Address :

No. 569, Shashwath, 14th Cross, 23rd Main, BSK 2nd Stage, Bangalore – 560070, Karnataka, India

Date of Birth/Age :

13.05.1956

Date of Appointment :

24.12.2008

PAN:

ACCPB6066B

DIN No.:

00445458

 

 

Name :

Mr. Rajaram Bhutara

Designation :

Director

Address :

No. 555, 22nd A Cross, 13th Main, BSK 2nd Stage, Bangalore – 560070, Karnataka, India

Date of Birth/Age :

30.04.1950

Date of Appointment :

24.12.2008

PAN:

ACCPB6064D

DIN No.:

00445572

 

 

Name :

Mr. Sharad Bhutara

Designation :

Director

Address :

No. 555, 22nd A Cross, 13th Main, BSK 2nd Stage, Bangalore – 560070, Karnataka, India

Date of Birth/Age :

03.10.1982

Date of Appointment :

18.07.2009

PAN:

AEWPB7272H

DIN No.:

02653473

 

 

Name :

Mr. Narendra Kumar Bhutra

Designation :

Director

Address :

No. 707 22nd Cross 19th Main, Banashankari 2nd Stage, Bangalore – 560070, Karnataka, India

Date of Birth/Age :

31.07.1968

Date of Appointment :

18.07.2009

PAN:

ACCPB6067A

DIN No.:

02653496

 

 

KEY EXECUTIVES

 

Name :

Krishnamurthy and Vijayanagar

Designation :

Company Secretaries

Address :

No. 53/1, West Anjaneya Temple Road, Gandhi Bazaar, Basavanagudi, Bangalore – 560004, Karnataka, India 

Tel No.:

91-80-26614323/26612866

Mob. No.:

91-9448513473

Email:

krishnamurthyhn@gmail.con

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

 

No. of Shares

Rambilas Bhutara

 

168000

Ajaram Bhutara

 

142510

Narendra Kumar Bhutara

 

159480

Sharad Bhutara

 

165000

Sarita Bhutara

 

40000

Kalpana Bhutara

 

55000

Sarala Devi Bhutara

 

31000

Mamta Bhutara

 

105000

Mahendra Kumar Bhutara

 

105000

Pranshu Bhutara

 

35000

Narendra Kumar Bhutara (HUF)

 

35000

Sharad Bhutara (HUF)

 

20000

Priyanka Bhutara

 

35000

Rambilas Bhutara (HUF)

 

35000

Rajaram Bhutara (HUF)

 

35000

Mahendra Kumar Bhutara (HUF)

 

39000

Saloni Bhutara

 

10

 

 

 

Total

 

1200000

 

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 :

Manufacturer, Trader, Distributor and Supplier of Semi-Finished goods of iron and steel, HR coils, SS coils, mild steel billets etc.

 

 

Products :

Item Code No.

Product Description

72249091

Other alloy steel in ingots or other primary forms; semi-finished products of other alloy steel

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

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 Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Sme Branch, Peenya Iind Stage, Peenya Indl Area, Bangalore – 560058, Karnataka, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

[Maturity profile of Secured Term Loans from Banks are as set out below: (Amount in Rs.) 1 - 2 years 2 - 3 years >3 years Term loans from Banks 48000000 48000000

151662349)

247.662

290.208

Short-term borrowings

 

 

Loans repayable on demand from banks

82.613

88.274

Total

330.275

378.482

 

Auditors :

 

Name :

N. Nityananda and Company

Chartered Accountants

Address :

#76, 1st Floor, Rangarao Road, Shankarapuram, Bangalore – 560004, Karnataka, India

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

AAHPN2292E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives:

·         Rajaram Bhutara (HUF)

·         Rambilas Bhutara (HUF)

·         Sharad Bhutara (HUF)

·         Narendra Kumar Bhutra (HUF)

·         Mahendra Kumar Bhuatra (HUF)

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1200000

Equity Shares

Rs.100/- each

Rs. 120.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1200000

Equity Shares

Rs.100/- each

Rs. 120.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

120.000

40.000

10.468

(b) Reserves & Surplus

77.153

79.126

116.023

(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)

197.153

119.126

126.491

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

519.595

600.281

527.122

(b) Deferred tax liabilities (Net)

24.458

17.563

9.767

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.318

0.188

0.000

Total Non-current Liabilities (3)

544.371

618.032

536.889

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

82.613

88.274

24.486

(b) Trade payables

76.333

34.142

22.638

(c) Other current liabilities

149.850

108.220

42.317

(d) Short-term provisions

0.000

0.000

0.259

Total Current Liabilities (4)

308.796

230.636

89.700

 

 

 

 

TOTAL

1050.320

967.794

753.080

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

298.266

308.289

307.172

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

421.197

294.947

153.264

(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

86.687

82.327

64.723

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

806.150

685.563

525.159

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

9.757

0.000

(b) Inventories

145.124

143.517

90.840

(c) Trade receivables

55.034

94.813

24.152

(d) Cash and cash equivalents

2.320

10.642

32.127

(e) Short-term loans and advances

4.116

6.891

80.802

(f) Other current assets

37.576

16.611

0.000

Total Current Assets

244.170

282.231

227.921

 

 

 

 

TOTAL

1050.320

967.794

753.080

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1179.287

1145.138

333.741

 

 

Other Income

7.469

8.971

8.237

 

 

TOTAL                                    

1186.756

1154.109

341.978

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1235.270

1230.181

332.590

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX                          

(48.514)

(76.072)

9.388

 

 

 

 

 

Less

EXTRAORDINARY ITEM

(53.436)

(47.282)

0.000

 

 

 

 

 

Less

TAX                                                     

6.895

8.107

11.558

 

 

 

 

 

 

PROFIT /(LOSS) AFTER TAX               

(1.973)

(36.897)

(2.170)

 

 

 

 

 

 

Earnings /(LOSS) Per Share (Rs.)

(0.16)

(9.22)

(1.81)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(0.17)

(3.22)

(0.65)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(7.71)

(11.31)

1.57

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.25)

(0.64)

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.05

5.78

4.36

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.79

1.22

2.54

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

10.468

40.000

120.000

Reserves & Surplus

116.023

79.126

77.153

Net worth

126.491

119.126

197.153

 

 

 

 

long-term borrowings

527.122

600.281

519.595

Short term borrowings

24.486

88.274

82.613

Total borrowings

551.608

688.555

602.208

Debt/Equity ratio

4.361

5.780

3.055

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

333.741

1145.138

1179.287

 

 

243.122

2.982

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

333.741

1145.138

1179.287

Profit/(Loss)

(2.170)

(36.897)

(1.974)

 

(0.65%)

(3.22%)

(0.17%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

No

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

Note: Registered Office of the company has been shifted from “9/12, Lal Bazar St, Kolkata-700001,

 West Bengal, India” to the present Address w.e.f. 01.01.2014.

 

 

UNSECURED LOAN

 

 

 

 

Unsecured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Intercorporate borrowings

79.470

79.795

Loans and advances from related parties

192.463

230.278

Total

271.933

310.073

 

 

INDEX OF CHARGES:

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10274887

08/09/2014 *

580,000,000.00

STATE BANK OF INDIA

SME BRANCH, PEENYA 2ND STAGE, NO. 45/B, PEENYA INDUSTRIAL AREA,, BANGALORE, KARNATAKA - 560058, INDIA

C22549372

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Land

·         Buildings

·         Factory building

·         Factory equipments

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

 


 

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.61.74

UK Pound

1

Rs.92.71

Euro

1

Rs.69.94

 

 

INFORMATION DETAILS

 

Analysis Done by :

KRN

 

 

Report Prepared by :

MTN


 

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

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

NO

--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.