MIRA INFORM REPORT

 

 

Report No. :

308597

Report Date :

17.02.2015

IDENTIFICATION DETAILS

 

Name :

JUMAX FOAM PRIVATE LIMITED

 

 

Registered Office :

87, New Mangla Puri, M G Road, First Floor, Delhi – 110030

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.05.1983

 

 

Com. Reg. No.:

55-015691

 

 

Capital Investment / Paid-up Capital :

Rs.7.500 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1983PTC015691

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELJ04924D

 

 

PAN No.:

[Permanent Account No.]

AAACJ0130B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Importer of PU foam.

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 220000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company has declined during 2014.

 

However, the rating takes into consideration company’s sound financial risk profile and fair liquidity position of the company.

 

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

 

The company can be considered for business dealings at 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

 

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. Ajit Agarwal

Designation :

Director

Contact No.:

91-9999327693

Date :

17.02.2015

 

 

LOCATIONS

 

Registered Office :

87, New Mangla Puri, M G Road, First Floor, Delhi – 110030, India

Tel. No.:

91-11-23279505

Mobile No.:

91-9811755546 (Mr. Karan Aggarwal)

91-9953425181 (Mr. Roshan)

91-9999327693 (Mr. Ajit Agarwal)

Fax No.:

Not Available 

E-Mail :

adc4247@gmail.com

karanagarwal@hotmail.com

contact@jumaxfoam.com

 

 

Factory :

35, K M Stone, Bulandshahar Road, Vilage Dhom Manek Pur Tehsil Dadri, District Gautam Budh Nagar, Uttar Pradesh, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ajit Kumar Agarwal

Designation :

Whole-time director

Address :

E-45, Panchsheel Park, New Delhi – 110017, India

Date of Appointment :

07.08.19885

DIN No.:

01044478

 

 

Name :

Mr. Anuj Jain

Designation :

Whole-time director

Address :

M-156, Greater Kailash, Part - II, New Delhi - 110048, India

Date of Birth/Age :

06.02.1972

Date of Appointment :

04.08.2010

DIN No.:

00746807

 

 

Name :

Mr. Pramod Jain

Designation :

Director 

Address :

M-156, Greater Kailash, Part - II, New Delhi - 110048, India

Date of Birth/Age :

14.01.1946

Date of Appointment :

13.06.2014

DIN No.:

01272730

 

 

Name :

Mr. Karan Agarwal

Designation :

Director

Address :

E-45, Panchshila Park, New Delhi - 110017, India

Date of Birth/Age :

31.07.1986

Date of Appointment :

13.06.2014

DIN No.:

03548485

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Varun Agarwal

62300

Ashok Agarwal

150000

Karan Agarwal

135660

Ajit Agarwal

76520

Nova Overseas Private Limited

190000

Anuj Jain

10

Sunila Agarwal

25520

Parmod Jain

10

Malti Jain

109980

Total

750000

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Importer of PU foam.

 

 

Products :

PU foam

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Chemical

Countries :

  • China
  • Singapore
  • Malaysia

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Bayer India Private Limited

Name of the Person :

Mr. N. Singh (Marketing)

Contact No.:

91-9873435057

Since How Long Known :

25 Years

Maximum Limit Dealt :

--

Experience :

Payment Behaviour

Market Goodwill             Excellent

Overall                      

Remark :

They have us positive response about subject company they are satisfied with their Payment behaviour.

 

 

Customers :

Company Name :

Spring Well Mattress Private Limited

Name of the Person :

Mr. Paramjeet (Director)

Contact No.:

91-9810052162

Since How Long Known :

3 Years

Maximum Limit Dealt :

--

Experience :

Product Quality

Delivery Behaviour        Excellent   

Overall                      

Remark :

They gave us positive response about subject company they are satisfied with their product quality and delivery behaviour.

 

 

No. of Employees :

80 (Approximately)

 

 

Bankers :

Andhra Bank, Sector-6, R.K. Puram Branch, New Delhi - 110022, Delhi, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Term loans from bank

7.808

3.510

Car loan from bank

0.427

0.713

 

 

 

Short Term Borrowings

 

 

OCC From bank

49.073

33.640

 

 

 

Total

57.308

37.863

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Arun Deepak and Company

Chartered Accountants

Address :

207,Aggarwal Tower ,H-6, Netaji Subhash Place ,Pitampura, Delhi – 110034, India

Tel. No.:

91-11-42470441

PAN No.:

AAAFA4010C

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 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

7.500

7.500

7.500

(b) Reserves & Surplus

68.926

66.262

48.272

(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)

76.426

73.762

55.772

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

8.235

4.223

5.033

(b) Deferred tax liabilities (Net)

0.004

0.172

0.838

(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)

8.239

4.395

5.871

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

50.298

44.403

18.555

(b) Trade payables

43.595

61.211

80.318

(c) Other current liabilities

10.152

11.896

24.930

(d) Short-term provisions

0.297

4.478

4.046

Total Current Liabilities (4)

104.342

121.988

127.849

 

 

 

 

TOTAL

189.007

200.145

189.492

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

54.186

48.537

47.053

(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

1.045

0.825

1.260

(e) Other Non-current assets

0.005

0.005

0.005

Total Non-Current Assets

55.236

49.367

48.318

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

24.422

23.470

20.730

(c) Trade receivables

87.932

124.865

117.292

(d) Cash and cash equivalents

13.189

0.338

2.384

(e) Short-term loans and advances

8.228

2.105

0.722

(f) Other current assets

0.000

0.000

0.046

Total Current Assets

133.771

150.778

141.174

 

 

 

 

TOTAL

189.007

200.145

189.492

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

274.477

470.180

446.658

 

 

Other Income

2.670

0.047

 NA

 

 

TOTAL                                              (A)

277.147

470.227

 NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

214.330

359.059

 

 

 

Purchase of Stock-in-trade

20.423

33.205

 

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

(6.402)

(4.599)

 

 

 

Employee Benefits Expenses

14.500

15.937

 

 

 

Other Expenses

18.303

28.278

 

 

 

TOTAL                                              (B)

261.154

431.880

 NA

 

 

 

 

 

 

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

15.993

38.347

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

6.705

6.518

 

 

 

 

 

 

 

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

9.288

31.829

31.793

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

4.673

5.949

5.552

 

 

 

 

 

 

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

4.615

25.880

26.241

 

 

 

 

 

Less

TAX                                                                  (H)

1.951

7.890

8.856

 

 

 

 

 

 

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

2.664

17.990

17.385

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.55

23.99

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.97

3.83

3.89

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

5.83

8.16

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.44

12.93

13.85

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.35

0.47

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.77

0.66

0.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.24

1.10

 

 

 

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

7.500

7.500

7.500

Reserves & Surplus

48.272

66.262

68.926

Net worth

55.772

73.762

76.426

 

 

 

 

long-term borrowings

5.033

4.223

8.235

Short term borrowings

18.555

44.403

50.298

Total borrowings

23.588

48.626

58.533

Debt/Equity ratio

0.423

0.659

0.766

 

 

 

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

446.658

470.180

274.477

 

 

5.266

(41.623)

 

 

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

446.658

470.180

274.477

Profit

17.385

17.990

2.664

 

3.89%

3.83%

0.97%

 

 

 

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Short Term Borrowings

 

 

Intercorporate deposit

0.000

2.736

From shareholders

0.525

3.825

From directors

0.700

1.202

From relative of directors

0.000

3.000

 

 

 

Total

1.225

10.763

 

 

 

 

 

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10203920

24/07/2012 *

124,000,000.00

ANDHRA BANK

SECTOR-6, R.K.PURAM BRANCH, NEW DELHI, DELHI - 110022, INDIA

B45530771

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant & Machinery

·         Electrical Fitting

·         Furniture & Fixture

·         Refrigerator

·         Motor Vehicles

·         Truck

·         Tube Well

·         Air Conditioner

·         Generator

·         Fire Safety Equipments

·         Office Equipments

·         Computers

·         Water Cooler

·         Sewing Machine

·         Weighing Scale

·         Building Under Construction

·         New Truck (Not put to use)

·         Scooter

 


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.62.20

UK Pound

1

Rs.95.99

Euro

1

Rs.71.00

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

42

 

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.