MIRA INFORM REPORT

 

 

Report No. :

305387

Report Date :

09.02.2015

 

IDENTIFICATION DETAILS

 

Name :

JILLMILL NON-WOVEN PRIVATE LIMITED

 

 

Registered Office :

Office No. 102, First Floor, J.B Market, Ring Road, Surat – 395002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.10.2011

 

 

Com. Reg. No.:

04-067413

 

 

Capital Investment / Paid-up Capital :

Rs. 30.000 Millions

 

 

CIN No.:

[Company Identification No.]

U17120GJ2011PTC067413 

 

 

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 :

Manufacturer of PP Spun Bonded Nonwoven Fabrics.

 

 

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 133000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Profitability of the company is low. However, trade relations are improving. Business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings with 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

ICRA

Rating

Long term rating: “B+”

Rating Explanation

Risk prone credit quality and very high credit risk.

Date

December, 2013

 

 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Kunal Jain

Designation :

Manager

Contact No.:

91-7405539244

Date :

31.01.2015

 

 

LOCATIONS

 

Registered / Corporate Office :

Office No. 102, First Floor, J.B Market, Ring Road, Surat – 395002, Gujarat, India

Tel. No.:

91-740-5539244

Fax No.:

Not Available

E-Mail :

jillmillnonwoven@drdcs.net

info@jillmill.in

Website :

http://www.jillmill.in

Area:

1500 Sq.Ft.

Location :

Owned

 

 

Factory :

Block No. 542/1, NH – 8, Mahuvej Chokdi, Taluka – Mangrol, District, Surat, Gujarat, India

Location :

Owned

 

 

Branch Office :

3 and 4 Sonal Industrial Estate, Lane 2, Bamrolli Road, Pandsera, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Rajendra Sohanlal Jain

Designation :

Director

Address :

B/2, Tara Jayant Apartment, Ghod Dod Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

15.05.1973

Date of Appointment :

11.10.2011

DIN No. :

00356361

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U17119GJ1991PTC016858

RAMESHWARI PRINTS PRIVATE LIMITED

Whole-time director

21/06/2012

01/03/2000

Active

NO

2

U27205GJ2010PTC060384

KARM REFINERIES PRIVATE LIMITED

Director

23/04/2010

23/04/2010

Active

NO

3

U36912GJ2010PTC060389

JAIN SILVER FLAKES AND FOILS PRIVATE LIMITED

Director

23/04/2010

23/04/2010

Active

NO

4

U17120GJ2011PTC067413

JILLMILL NON-WOVEN PRIVATE LIMITED

Director

11/10/2011

11/10/2011

Active

NO

 

 

Name :

Mr. Mahavirchand Poonamchand Daga

Designation :

Director

Address :

301, Prem Kutir, jain Darshan Marg, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

05.08.1968

Date of Appointment :

27.02.2012

DIN No. :

05134171

 

 

KEY EXECUTIVES

 

Name :

Mr. Kunal Jain

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Dharmesh Manekchand Jain

325000

Rajendra Sohanlal Jain

405000

Ruchita Dharmesh Jain

379900

Manekchand Jain

396000

Mahavirchand Poonamchand Daga

940000

Nishant Mahavirchand Daga

200000

Mohinidevi Daga

100000

Vimalkumar Daga

100000

Rajeshwari Daga

100000

Zaverilal Jain

23900

Ajay Jagdishchandra Shah (Firm)

15000

Ajay Shah - Firm

10000

Ajay Jagdishchandra Shah

5000

Surendrakumar Mahalchand Golchha

100

Jitendrakumar Mahalchand Golchha

100

Anil M Patwari

2000000

Aradhana Patwari

2000000

Total

7000000

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

42.00

Other top fifty shareholders

58.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of PP Spun Bonded Nonwoven Fabrics.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash and Credit (30 Days)

 

 

Purchasing :

Cash and Credit (30 Days)

 

PRODUCTION STATUS: NOT AVAILABLE

 


 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

Customers :

Retailers, OEMs, Manufacturer and End Users

 

Reference:

Not Divulged

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Bank of Baroda

Branch:

Pandesara Industrial Estate, Near Fire Station, Pandesara, Surat – 394220, Gujarat, India

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Cash Credit: Rs. 122.400 Millions

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         Kotak Mahindra Bank

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term loan from BOB

14.590

25.370

Kotak Mahindra Car Loan

0.181

0.599

 

 

 

SHORT TERM BORROWINGS

 

 

Loan repayable on demand (Cash Credit Facilities)

From Bank

40.149

29.723

Total

54.920

55.692

 

 Auditors :

 

Name :

Agarwal Robin and Company

Chartered Accountants

Address :

5027, Trade House, Opposite Fire Brigade, Ring Road, Surat – 395002, Gujarat, India

Tel. No. :

91-261-3064771/ 3015836

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

AGWPA1618C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7,000,000

Equity Shares

Rs.10/- each

Rs. 70.000 Millions

 

 

 

 

 

Issued and Subscribed Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7,000,000

Equity Shares

Rs.10/- each

Rs. 70.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

2000000

Equity Shares

Rs.9/- each

Rs. 18.000 Millions

 

 

 

 

 

Total

 

Rs. 68.000 Millions

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs. 10/- each

Rs. 30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs. 10/- each

Rs. 30.000 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

30.000

30.000

7.800

(b) Reserves & Surplus

16.449

14.344

14.700

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

7.010

Total Shareholders’ Funds (1) + (2)

46.449

44.344

29.510

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

47.123

53.535

2.033

(b) Deferred tax liabilities (Net)

0.590

0.538

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)

47.713

54.073

2.033

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

40.149

29.723

0.000

(b) Trade payables

32.853

13.090

0.071

(c) Other current liabilities

8.345

8.178

0.065

(d) Short-term provisions

0.159

5.281

0.000

Total Current Liabilities (4)

81.506

56.272

0.136

 

 

 

 

TOTAL

175.668

154.689

31.679

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

87.069

91.053

15.655

(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

2.934

4.461

0.360

(e) Other Non-current assets

1.463

1.501

0.196

Total Non-Current Assets

91.466

97.015

16.211

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

41.638

20.968

0.000

(c) Trade receivables

36.720

27.913

0.000

(d) Cash and cash equivalents

2.868

3.241

4.368

(e) Short-term loans and advances

0.799

0.244

11.100

(f) Other current assets

2.177

5.308

0.000

Total Current Assets

84.202

57.674

15.468

 

 

 

 

TOTAL

175.668

154.689

31.679

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

 

225.971

97.705

 

 

Other Income

 

0.395

0.277

 

 

TOTAL                                    

 

226.366

97.982

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

 

223.676

97.751

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

 

2.690

0.231

 

 

 

 

 

Less

TAX                                                                 

 

0.585

0.587

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

 

2.105

(0.356)

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

 

0.027

0.000

 

TOTAL IMPORTS

 

0.027

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

0.70

(0.12)

 

Expected Sales (2014-2015): Rs. 300.000 Millions

 

The above information has been parted by Mr. Kunal Jain.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.93

(0.36)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets})

(%)

1.53

0.15

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.01

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.88

1.88

0.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.03

1.02

113.74

 


 

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

7.800

30.000

30.000

Reserves & Surplus

14.700

14.344

16.449

Share Application money pending allotment

7.010

0.000

0.000

Net worth

29.510

44.344

46.449

 

 

 

 

long-term borrowings

2.033

53.535

47.123

Short term borrowings

0.000

29.723

40.149

Total borrowings

2.033

83.258

87.272

Debt/Equity ratio

0.069

1.878

1.879

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales

97.705

225.971

 

 

131.279

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

Sales

97.705

225.971

Profit

(0.356)

2.105

 

(0.36%)

0.93%

 

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two years

Yes

12]

Profitability for last two years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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

Yes

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10356612

17/05/2014 *

267,900,000.00

BANK OF BARODA

PANDESARA INDUSTRIAL ESTATE, NEAR FIRE STATION,
PANDESARA, SURAT, GUJARAT - 394220, INDIA

C08868705

2

10356614

04/05/2012

75,400,000.00

BANK OF BARODA

PANDESARA INDUSTRIAL ESTATE, NEAR FIRE STATION,
PANDEASARA, SURAT, GUJARAT - 394221, INDIA

B39947767

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

Form Shareholders and their Relatives

32.352

27.566

Total

32.352

27.566

 

 

FIXED ASSETS

 

TANGIBLE ASSETS

·         Land

Building

Car

Computer

Furniture

Plant and Machinery

 


 

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.94.65

Euro

1

Rs.70.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--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

 

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.