MIRA INFORM REPORT

 

 

Report No. :

307686

Report Date :

16.02.2015

 

IDENTIFICATION DETAILS

 

Name :

BANSAL TRADELINKERS PRIVATE LIMITED

 

 

Registered Office :

Timber Market, Railway Road, Karnal-132001, Haryana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.10.2007

 

 

Com. Reg. No.:

05-037274

 

 

Capital Investment / Paid-up Capital :

Rs. 2.510 Millions

 

 

CIN No.:

[Company Identification No.]

U52100HR2007PTC037274

 

 

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 :

Subject is engaged in the business of Wholesale and Retail Trading of Timber.

 

 

No. of Employees :

Not Available

 

 

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

 

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 low profit margin of the company.

 

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

ICRA

Rating

B+ (Suspended) (Long Term Rating)

Rating Explanation

High risk of default.

Date

06.05.2014

 

 

Rating Agency Name

ICRA

Rating

A4 (Suspended) (Long Term Rating)

Rating Explanation

Minimal degree of safety. It carry very high credit risk

Date

06.05.2014

 

Reason for suspended: Inability to carry out rating in absence of requisite information from the company.

 

 

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 :

Timber Market, Railway Road, Karnal-132001, Haryana, India 

Tel. No.:

91-184-44041282

Fax No.:

Not Available

E-Mail :

rvmittalca@gmail.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Subhash  Chand Bansal

Designation :

Director

Address :

2422, Sector-13, Urban Estate, Karnal-132001, Haryana, India

Date of Birth/Age :

17.09.1966

Date of Appointment :

04.10.2007

DIN No.:

01815701

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

U52100HR2007PTC037274

BANSAL TRADELINKERS PRIVATE LIMITED

Director

04/10/2007

04/10/2007

Active

NO

 

 

Name :

Mr. Sanjay Kumar

Designation :

Director

Address :

2422, Sector-13, Urban Estate, Karnal-132001, Haryana, India

Date of Birth/Age :

06.06.1969

Date of Appointment :

04.10.2007

DIN No.:

01815774

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

U52100HR2007PTC037274

BANSAL TRADELINKERS PRIVATE LIMITED

Director

04/10/2007

04/10/2007

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

Subhash Chand

77526

Sanjay Kumar

18025

Dinesh Kumar

20000

Usha Rani

16300

Kamal Goyal

4000

Sunita Goyal

1000

Shashi Bansal

12825

Subhash Chand HUF

6690

Shilpa Bansal

5700

Priti Mercantile Company Limited, India

15000

Suresh Chand

500

Som Parkash

4690

M/s Sino Credits & Leasing Limited, India

3000

Saurabh Bansal

5350

Sachin Singla

5510

Ritu Singla

1500

Ashu Pal

6700

Inder Jeet Kaur

5000

Jitender Pal Singh Virk

18500

Sanjay Sharma

1455

Sanjay Singla

2500

Shashi Bhushan

6080

Riya

2800

Bajrang Sharma

2800

Rohit Bansal

3360

Savita Goyal

2880

Sushant Garg

1344

Total

251035

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Bodies corporate

7.00

Directors or relatives of Directors

93.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of Wholesale and Retail Trading of Timber.

 

 

Products :

Not Available

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS - NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

·         Mga Corporation Private Limited

·         Mga International Pte Limited

·         Multi Agro-Impex Pte Limited

·         Sudima International Pte Limited

·         Assam Timber Store

 

 

Customers :

·         Batara Packers Sonipat

·         Mukesh Timber Supplier Hodel

·         Varendavan Timber Traders

·         Jai Impex-Delhi

·         Mjraigandhi-Pune

·         Sea Wire Industries-Mandi 

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name

State Bank of India

Branch

Main Branch, Shakti Colony, Karnal-132001, Haryana, 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)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Long Term Loans – From Banks

 

 

Car Loan Innova

0.680

1.055

Bajaj Finance Limited

0.724

1.559

Car Loan Swift

0.357

0.524

Religare Finance

0.708

2.566

 

 

 

Short-term borrowings

 

 

Short Term Loans – From Banks

 

 

State Bank of India CC Limit

29.634

28.602

 

 

 

Total

32.103

34.306

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Rajendra V Mittal and Company

Chartered Accountants

Address :

225, Sector 12, Part II, Karnal-132001, Haryana, India

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

AAIFR2668H

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.10/- each

Rs. 3.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

251035

Equity Shares

Rs.10/- each

Rs. 2.510 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

2.510

2.510

1.755

(b) Reserves & Surplus

34.356

33.418

23.844

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

3.015

Total Shareholders’ Funds (1) + (2)

36.866

35.928

28.614

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.414

5.704

5.000

(b) Deferred tax liabilities (Net)

0.000

0.000

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)

6.414

5.704

5.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

29.634

28.602

19.975

(b) Trade payables

136.884

105.706

94.105

(c) Other current liabilities

0.643

1.120

1.295

(d) Short-term provisions

0.508

0.416

0.303

Total Current Liabilities (4)

167.669

135.844

115.678

 

 

 

 

TOTAL

210.949

177.476

149.292

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.837

2.403

1.078

(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)

0.086

0.028

0.016

(d) Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.028

0.011

0.006

Total Non-Current Assets

1.951

2.442

1.100

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

98.813

105.537

61.506

(c) Trade receivables

86.515

54.944

73.377

(d) Cash and cash equivalents

18.985

13.069

12.558

(e) Short-term loans and advances

3.699

1.338

0.751

(f) Other current assets

0.986

0.146

0.000

Total Current Assets

208.998

175.034

148.192

 

 

 

 

TOTAL

210.949

177.476

149.292

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

307.540

286.600

280.125

 

Other Income

1.153

0.666

0.762

 

TOTAL (A)

308.693

287.266

280.887

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

287.897

319.384

281.869

 

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

6.725

(44.032)

(10.669)

 

Employees benefits expense

1.056

1.824

1.374

 

Other expenses

3.046

2.519

2.019

 

TOTAL (B)

298.724

279.695

274.593

 

 

 

 

 

Less

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

9.969

7.571

6.294

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

8.016

5.966

5.265

 

 

 

 

 

 

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

1.953

1.605

1.029

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.566

0.316

0.227

 

 

 

 

 

 

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

1.387

1.289

0.802

 

 

 

 

 

Less

TAX (I)

0.450

0.404

0.299

 

 

 

 

 

 

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

0.937

0.885

0.503

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.73

3.53

2.00 

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin
(PAT/Sales)

(%)

0.30

0.31

0.18

 

 

 

 

 

Operating Profit Margin
(PBITD/Sales)

(%)

3.24

2.64

2.25

 

 

 

 

 

Return on Total Assets
(PBT/Total Assets}

(%)

0.66

0.73

0.54

 

 

 

 

 

Return on Investment (ROI)
(PBT/Networth)

 

0.04

0.04

0.03

 

 

 

 

 

Debt Equity Ratio
(Total Debt /Networth)

 

0.98

0.95

0.87

 

 

 

 

 

Current Ratio
(Current Asset/Current Liability)

 

1.25

1.29

1.28

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

1.755

2.510

2.510

Reserves & Surplus

23.844

33.418

34.356

Net worth

25.599

35.928

36.866

 

 

 

 

long-term borrowings

5.000

5.704

6.414

Short term borrowings

19.975

28.602

29.634

Total borrowings

24.975

34.306

36.048

Debt/Equity ratio

0.976

0.955

0.978

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

280.125

286.600

307.540

 

 

2.311

7.306

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(INR)

(INR)

(INR)

Sales

280.125

286.600

307.540

Profit

0.503

0.885

0.937

 

0.18%

0.31%

0.30%

 

 

 

 

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

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

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

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Long Term Loans – Others

 

 

Karnal H O

 

 

Dinesh Kumar Goyal

0.220

0.000

Neeru

0.250

0.000

Radha Rani

0.900

0.000

Sanjay Kumar

0.190

0.000

Saurabh BAnsal

0.222

0.000

Savita Goyal

0.630

0.000

Shashi Bansal

0.180

0.000

Shilpa Bansal

0.050

0.000

Subhash Chand Bansal

0.165

0.000

Usha Rani

0.205

0.000

Gandhidham B O

 

 

Rohit Bansal

0.204

0.000

Bajrang Sharma

0.228

0.000

Sushant Garg

0.204

0.000

Ramesh Jain

0.297

0.000

 

 

 

Total

3.945

0.000

 

 

CORPORATE INFORMATION

 

Company is engaged in the business of Wholesale and Retail Trading of Timber. The registered office of the company is situated at Timber Market, Karnal and Company’s Branch office is Situated at GAndhidham.

 

 

REVIEW OF OPERATION

 

The sale during the year was Rs. 307.540 Millions as compared to Rs. 286.600 Millions during the previous year. The net profit for the year has been Rs. 1.387 Millions as against Rs. 1.290 Millions during the previous year. The directors are continuously looking for avenues for future growth.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10084850

20/03/2013 *

151,000,000.00

STATE BANK OF INDIA

MAIN BRANCH, SHAKTI COLONY, KARNAL, HARYANA – 132 001, INDIA

B73162398

* Date of charge modification

 

FIXED ASSETS

 

·         Building

·         Air conditioner

·         Computer

·         Printer

·         Generator

 

 


 

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.62.13

UK Pound

1

Rs.95.77

Euro

1

Rs.71.05

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

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

3

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--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.