MIRA INFORM REPORT

 

 

Report No. :

306621

Report Date :

16.02.2015

 

IDENTIFICATION DETAILS

 

Name :

RUPANI FOOTCARE PRIVATE LIMITED

 

 

Registered Office :

122/334, Shastri Nagar, Kanpur – 208005, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.09.2007

 

 

Com. Reg. No.:

20-033953

 

 

Capital Investment / Paid-up Capital :

Rs. 3.949 Millions

 

 

CIN No.:

[Company Identification No.]

U19200UP2007PTC033953

 

 

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 Footwear.

 

 

No. of Employees :

100 (Approximately)

 

 

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

 

Maximum Credit Limit :

USD 180000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company appears to be in sound financial position.

 

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

 

The company can be considered for business dealings with usual trade terms and conditions.

 

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 PARTED BY

 

Name :

Mr. Sunil Rupani

Designation :

Director

Contact No.:

91-9415042528

Date :

10.02.2015

 

 

LOCATIONS

 

Registered Office :

122/334, Shastri Nagar, Kanpur – 208005, Uttar Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-9415042528 (Mr. Sunil Rupani)

Fax No.:

Not Available

E-Mail :

bhagwanti_rubber@yahoo.com

Website:

www.rupanifootwear.com

 

 

Factory :

C-8 Panki Industrial Area, Site III, Kanpur – 208022, Uttar Pradesh, India

Tel. No.:

+91512-2692018/2692324/2691442

Email:

info@rupanifootwwear.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ram Chandra Rupani

Designation :

Director

Address :

117/H-1/277, Model Town, Pandu Nagar, Kanpur – 208005, Uttar Pradesh, India 

Date of Birth/Age :

13.01.1951

Date of Appointment :

26.09.2007

DIN No.:

00482031

 

 

Name :

Mr. Laxman Das Rupani

Designation :

Director

Address :

117/H-1/66, Pandu Nagar, Kanpur – 208005, Uttar Pradesh, India 

Date of Birth/Age :

11.11.1954

Date of Appointment :

26.09.2007

DIN No.:

00482069

 

 

Name :

Mr. Sunil Rupani

Designation :

Director

Address :

117/H-1/66, Pandu Nagar, Kanpur – 208005, Uttar Pradesh, India 

Date of Birth/Age :

30.12.1976

Date of Appointment :

26.09.2007

DIN No.:

00482101

 

 

Name :

Mr. Rishek Rupani

Designation :

Director

Address :

117/H-1/66, Pandu Nagar, Kanpur – 208005, Uttar Pradesh, India 

Date of Birth/Age :

24.11.1982

Date of Appointment :

01.10.2012

DIN No.:

00481976

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Laxman Das Rupani

125000

31.66

Meena Rupani

80000

20.26

Sunil Rupani

240

0.06

Ram Chandra Rupani

151073

38.26

Premi Rupani

26400

6.69

Prakash Rupani

240

0.06

Bhagwati Rubber and Allied Products Private Limited, India

11900

3.01

Total

394853

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

3.01

Directors or relatives of Directors

96.99

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Footwear.

 

 

Products :

Footwear

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

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 :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

End Users  and OEMS

 

Reference :

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 :

100 (Approximately)

 

 

Bankers :

Bank Name

Bank of Baroda

Branch

Kabari Market Branch, Kanpur - 208005, Uttar Pradesh, 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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Cash and Credit Rs. 20.000 Millions

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Working capital loan from bank (BOB C/C A/C)

10.538

9.226

Total

10.538

9.226

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Agrawal and Kapoor

Chartered Accountants

Address :

Roland Complex, First Floor, Room No. 1, 37/17, Westcott Building, The Mall, Kanpur – 208001, Uttar Pradesh, India

Tel. No.:

91-512-2303987/3012034

Mobile No.:

91-9936208484/9336104880

E-Mail :

Rajiv196469@sify.com

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

AACFA0503G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

400000

Equity Shares

Rs.10/- each

Rs. 4.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

394853

Equity Shares

Rs.10/- each

Rs. 3.949 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

3.949

3.949

3.949

(b) Reserves & Surplus

61.818

60.358

58.508

(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)

65.767

64.307

62.457

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

4.268

4.171

3.361

(c) Other long term liabilities

0.554

1.054

1.054

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

4.822

5.225

4.415

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.538

9.226

9.291

(b) Trade payables

20.133

27.697

4.220

(c) Other current liabilities

3.080

0.691

0.761

(d) Short-term provisions

1.005

0.614

0.341

Total Current Liabilities (4)

34.756

38.228

14.613

 

 

 

 

TOTAL

105.345

107.760

81.485

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

36.755

31.731

28.631

(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

0.676

14.032

17.944

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

37.431

45.763

46.575

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

47.678

42.081

24.908

(c) Trade receivables

16.214

16.459

7.237

(d) Cash and cash equivalents

1.314

1.125

1.621

(e) Short-term loans and advances

2.708

2.332

1.144

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

67.914

61.997

34.910

 

 

 

 

TOTAL

105.345

107.760

81.485

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Turnover

135.573

108.497

80.294

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

Less

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

6.177

6.323

4.731

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.134

0.992

1.086

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

5.043

5.331

3.645

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.880

2.672

2.575

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.163

2.659

1.070

 

 

 

 

 

Less

TAX

0.703

0.810

0.343

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.460

1.849

0.727

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

60.357

58.508

57.781

 

 

 

 

 

 

Balance Carried to the B/S

61.817

60.357

58.508

 

 

 

 

 

 

IMPORTS

 

 

 

 

Material, components and Spares Capital Goods

0.000

4.327

0.000

 

TOTAL IMPORTS

0.000

4.327

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.70

4.68

NA

 

 

 

Expected Sales (2014-2015) : Rs.150.000 Millions

 

The above information has been parted by Mr. Sunil Rupani

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

2.05

2.47

1.31

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.04

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.16

0.14

0.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.95

1.62

2.39

 

 

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

3.949

3.949

3.949

Reserves & Surplus

58.508

60.358

61.818

Net worth

62.457

64.307

65.767

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

9.291

9.226

10.538

Total borrowings

9.291

9.226

10.538

Debt/Equity ratio

0.149

0.143

0.160

 

 

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)

Turnover

80.294

108.497

135.573

 

 

35.125

24.956

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Turnover

80.294

108.497

135.573

Profit

0.727

1.849

1.460

 

0.91%

1.70%

1.08%

 

 

 

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

Yes

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

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)

Yes

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

No

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10438746

02/07/2013

10,000,000.00

BANK OF BARODA

KABARI MARKET BRANCH, KANPUR, UTTAR PRADESH - 208
005, INDIA

B80372501

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Lab Equipment
  • Office Equipment
  • Fire Extinguishers

 

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.62.14

UK Pound

1

Rs.95.78

Euro

1

Rs.71.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

PAT

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

5

--CREDIT LINES

1~10

6

--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

YES

--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.