MIRA INFORM REPORT

 

 

Report No. :

305377

Report Date :

16.02.2015

 

IDENTIFICATION DETAILS

 

Name :

NARMADA COLOURS PRIVATE LIMITED

 

 

Registered Office :

431, Sanghrajka House, 4th Floor, Dr. Dadasaheb Bhadkamkar Marg, Opera House, Mumbai – 400004, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.01.1990

 

 

Com. Reg. No.:

055184

 

 

Capital Investment / Paid-up Capital :

Rs.2.125 Millions

 

 

CIN No.:

[Company Identification No.]

U74999MH1990PTC055184

 

 

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, Exporter and Supplier of Food Colors, Pharmaceutical Colors, Cosmetic Colors and Dyes.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 69000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management of the company has failed to file the financials with the government department for FY 2013-1 4.

 

As per available financials of 2013-2013, trade relations are reported to be fair. Payment terms 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

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 31-03-2014.

 

INFORMATION DENIED BY

 

Name :

Mr. Prasad

Designation :

Accountant

Contact No.:

91-22-40492100

Date :

03.02.2015

 

 

LOCATIONS

 

Registered Office / Head Office :

431, Sanghrajka House, 4th Floor, Dr. Dadasaheb Bhadkamkar Marg, Opera House, Mumbai – 400004, Maharashtra, India

Tel. No.:

91-22-40492100/23801315/23801316/23801337

Fax No.:

91-22-23801337

E-Mail :

export@narmadacolours.com

accounts@narmadacolours.com

vinodnaredi@gmail.com

Website :

http://www.narmadacolours.com

 

 

Manufacturing Unit:

Plot No 282, Village Kardej (Navagam), Bhavnagar - 364 060, Gujarat, India

Tel. No.:

91-278 254 0803 / 0278 254 0669

Fax No.:

91-278 254 0217

E-Mail :

works@narmadacolours.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Jitesh Jayantilal Sanghrajka

Designation :

Director

Address :

38/11, Walkeshwar House, Walkeshwar Road, Mumbai - 400 006, Maharashtra, India

Date of Birth/Age :

22.11.1955

Date of Appointment :

23.01.1990

DIN No.:

00297240

 

 

Name :

Gunvantrai Amritlal Sanghrajka

Designation :

Director

Address :

E/1, Breach Candy Apartments, Bhulabhai Desai Road, Mumbai - 400 026,

Maharashtra, India

Date of Birth/Age :

21.10.1936

Date of Appointment :

30.03.1992

DIN No.:

00322600

 

 

Name :

Pravinchandra Jayantilal Changani

Designation :

Director

Address :

4014, Alica Nagar 57 D, Lokhandwala Complex, Akruli Road, Kandivali, Mumbai – 400101, Maharashtra, India

Date of Birth/Age :

14.06.1940

Date of Appointment :

29.09.2007

DIN No.:

00981917

 

 

Name :

Mansukhlal Amritlal Sanghrajka

Designation :

Director

Address :

Amrit Villa Sewree, Wadala Road, Wadala, Mumbai – 400031, Maharashtra, India

Date of Birth/Age :

07.09.1938

Date of Appointment :

23.01.1990

DIN No.:

01205361

 

 

KEY EXECUTIVES

 

Name :

Mr. Prasad

Designation :

Accountant

 

Name :

Parikh Parekh and Associates

Designation :

Company Secretaries

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Sanghrajka Gunvantrai

 

1

Sanghrajka Jitesh J.

 

2815

Sanghrajka Binaben M.

 

1

Sanghrajka Pushpaben G.

 

1

Vasantiben J. Sanghrajka

 

1

Sanghrajka M. A. and Shri Sanghrajka B. A., India

 

7000

Sanghrajka J. J. (H. U. F.)

 

1

Sanghrajka M. J. (H. U. F.)

 

1

Sanghrajka Mayur J.

 

1200

Sanghrajka N. J.

 

1200

Amrit Colourchem Private Limited, India

 

1

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Bodies corporate

0.02

Directors or relatives of Directors

99.98

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of Food Colors, Pharmaceutical Colors, Cosmetic Colors and Dyes.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS : NOT AVAILABLE

 


 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

  • Axis Bank Limited, MCMC, O-15 Green House Ashok Marg, C-Sheme, Jaipur - 302001, Rajasthan, India
  • State Bank of Saurashtra

 

 

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

V.K. Kanhere and Company

Chartered Accountants

Address :

4, Dwarka, Shashtri Hall, J. Dadaji Road, Mumbai – 400007, Maharashtra

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

AADPK6685N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

----

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30,000

Equity Shares

Rs.100/- each

Rs.3.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

21,251

Equity Shares

Rs.100/- each

Rs.2.125 Millions

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

 

SOURCES OF FUNDS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.125

2.125

1.570

(b) Reserves & Surplus

21.823

17.183

11.806

(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)

23.948

19.308

13.376

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.486

16.643

5.894

(b) Deferred tax liabilities (Net)

0.184

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.017

(d) long-term provisions

0.025

0.000

0.000

Total Non-current Liabilities (3)

19.695

16.643

5.911

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

12.983

(b) Trade payables

19.802

16.867

16.996

(c) Other current liabilities

0.232

2.131

0.557

(d) Short-term provisions

2.612

1.002

0.155

Total Current Liabilities (4)

22.646

20.000

30.691

 

 

 

 

TOTAL

66.289

55.951

49.978

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.283

3.580

3.991

(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

0.020

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.203

0.259

(d)  Long-term Loan and Advances

8.912

7.577

6.816

(e) Other Non-current assets

4.476

4.205

0.000

Total Non-Current Assets

16.691

15.565

11.066

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

15.342

12.355

12.931

(c) Trade receivables

20.429

25.719

14.712

(d) Cash and cash equivalents

12.924

1.546

4.153

(e) Short-term loans and advances

0.903

0.766

7.116

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

49.598

40.386

38.912

 

 

 

 

TOTAL

66.289

55.951

49.978

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

119.608

109.398

 NA

 

Other Income

 NA

 NA

 NA

 

TOTAL

 NA

 NA

NA

 

 

 

 

 

Less

EXPENSES

 NA

 NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

9.184

8.654

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.457

0.593

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

8.727

8.061

NA

 

 

 

 

 

Less

TAX

4.087

2.650

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

4.640

5.411

(0.735)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

221.36

258.13

 ---

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

3.88

4.95

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.17

14.46

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.42

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.81

0.86

1.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.19

2.02

1.27

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1.570

2.125

2.125

Reserves & Surplus

11.806

17.183

21.823

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

13.376

19.308

23.948

 

 

 

 

long-term borrowings

5.894

16.643

19.486

Short term borrowings

12.983

0.000

0.000

Total borrowings

18.877

16.643

19.486

Debt/Equity ratio

1.411

0.862

0.814

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

109.398

119.608

 

 

9.333

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2012

31.03.2013

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

109.398

119.608

Profit

 

5.411

4.640

 

 

4.95%

3.88%

 

 

 

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

Yes

10]

Designation of contact person

Yes

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

Yes

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

No

 

 

UNSECURED LOAN

 

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Loans and Advances from related parties

 

 

Dadajee Dhackjee Private Limited

0.075

0.000

Amrit Colourchem Private Limited

12.638

10.324

AV Investment Corporation

6.773

6.319

Total

19.486

16.643

 

INDEX OF CAHRGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90154881

27/01/2004

1,375,000.00

STATE BANK OF SAURASHTRA

DABARGANJ BRANCH, MUMBAI, Gujarat, INDIA

-

2

90153650

05/10/1999

4,707,000.00

GUJRAT STATE FINANCIAL CORPORATION

JAL DARSHAN BUILDING;ASHRAM ROAD, AHMEDABAD, Gujar 
at - 380009, INDIA

-

 

 

WORKING RESULTS

 

The working results of the company for the year show a net profit of Rs.4.640 Millions after providing depreciation of Rs.0.457 Million and provision of tax of Rs.4.087 Millions.

 

Operations

 

The turnover of company during the year was Rs.119.608 Millions.


 

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.62.14

UK Pound

1

Rs.95.78

Euro

1

Rs.71.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

 

32

 

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.