MIRA INFORM REPORT

 

 

Report No. :

306862

Report Date :

17.02.2015

 

IDENTIFICATION DETAILS

 

Name :

RAM KARAN FLOUR MILL PRIVATE LIMITED

 

 

Registered Office :

A-238, Shastri Nagar, New Delhi – 110052

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.12.2002

 

 

Com. Reg. No.:

118231

 

 

Capital Investment / Paid-up Capital :

Rs.6.840 Millions

 

 

CIN No.:

[Company Identification No.]

U15311DL2002PTC118231

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELR12388F

 

 

PAN No.:

[Permanent Account No.]

AACCR8529A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Wheat Flour and Chakki Atta.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 22263

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profitability of the company is very low during FY2013-14.

 

However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The concern can be considered for small 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 PARTED BY

 

Name :

Mr. Manish Goel

Designation :

Director

Contact No.:

91-9212550628

Date :

11.02.2015

 

 

LOCATIONS

 

Registered Office :

A-238, Shastri Nagar, New Delhi – 110052, India

Tel. No.:

941-22-27781261/ 27787136

Mobile No.:

91-9212550628 (Mr. Manish Kumar Goel)

Fax No.:

Not Available

E-Mail :

ramkaranflourmill@gmail.com

ramkaranflourmill@gmail.com

Website :

www.ramkaranflourmill.com

Location :

Owned

 

 

Factory :

D-1582, Dsidc, Narela, Delhi - 110040, India

Area :

420 Sq. Ft

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Manish Kumar Goel

Designation :

Director

Address :

A-238, Shastri Nagar, New Delhi 110052 Delhi

Date of Birth/Age :

01.08.1981

Date of Appointment :

30.12.2002

DIN No.:

00217774

 

 

Name :

Ram Karan Goel

Designation :

Director

Address :

A-238, Shastri Nagar, New Delhi 110052 Delhi

Date of Birth/Age :

14.10.1955

Date of Appointment :

30.12.2002

DIN No.:

00217721

 

 

Name :

Amit Goel

Designation :

Director

Address :

A-238, Shastri Nagar, New Delhi 110052 Delhi

Date of Birth/Age :

21.09.1978

Date of Appointment :

30.12.2002

DIN No.:

00217819

 

 

Name :

Rekha Goel

Designation :

Director

Address :

A-238, Shastri Nagar, New Delhi 110052 Delhi

Date of Birth/Age :

19.04.1952

Date of Appointment :

30.12.2002

 

 

Name :

Hitender Goel

Designation :

Director

Address :

A-238, Shastri Nagar, New Delhi 110052 Delhi

Date of Birth/Age :

05.01.1985

Date of Appointment :

01.03.2014

DIN No.:

06830301

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Manish Kumar Goel

 

86400

Ram Karan Goel

 

72000

Rekha Goel

 

23100

Deepak Goyal

 

4000

Sadhna Gupta

 

9000

Babita Bansal

 

10000

Hitender Goel

 

154000

Nitu Goel

 

6000

Sunita Goel

 

5500

Manish Kumar Goel and Sons (Huf)

 

22500

Ram Karan Goel and Sons (Huf)

 

20000

Hitender Goel and Sons (Huf)

 

15000

Total

 

427500

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Name of Shareholders

No. of Shares

%age holding

Directors or relatives of Directors

100

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Wheat Flour and Chakki Atta.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Advance Payment

 

 

Purchasing :

Cash, Advance Payment

 

 

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

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

Bank Name

Central Bank of India

Branch

1993, Railway Road, Narela, Delhi - 110040,Delhi, 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)

From Banks

 

 

Central Bank of India (For Car)

0.288

4.446

Total

0.288

4.446

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sanjeev Rameshwar and Company

Chartered Accountants

Address :

B-4/3 15/A, Keshav Puram, Delhi – 110035, India

Tel. No.:

91-11-47512157/ 27180472

E-Mail :

sanjeevca_src@yahoo.com

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

ABHPG0948F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

NA

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

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

 

 

 

 

427500

Equity Shares

Rs.10/- each

Rs.4.275 Millions

 

 

 

 

 

TERMS/RIGHTS ATTACHED TO EQUITY SHARES

The Company has only one class of equity shares having a par value of ` 10 per share. Each holder of equity shares is entitled to one vote per share. In the event of liquidation of the company, the holder of equity shares will be entitled to receive remaining assets of the company.


 

 

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

4.275

4.275

4.275

(b) Reserves & Surplus

0.952

0.645

0.331

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

2.565

0.000

0.000

Total Shareholders’ Funds (1) + (2)

7.792

4.920

4.606

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.528

5.186

0.713

(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)

0.528

5.186

0.713

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.408

0.876

1.679

(c) Other current liabilities

0.795

0.040

1.354

(d) Short-term provisions

0.267

0.182

0.153

Total Current Liabilities (4)

1.470

1.098

3.186

 

 

 

 

TOTAL

9.790

11.204

8.505

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.133

2.757

2.745

(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)

0.332

0.305

0.270

(d)  Long-term Loan and Advances

0.145

0.145

0.126

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

2.610

3.207

3.141

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.594

2.953

0.948

(c) Trade receivables

0.947

2.023

0.375

(d) Cash and cash equivalents

1.384

1.018

3.068

(e) Short-term loans and advances

0.255

2.003

0.973

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

7.180

7.997

5.364

 

 

 

 

TOTAL

9.790

11.204

8.505

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

220.294

207.812

 

Other Income

NA

NA

 

 

TOTAL

NA

NA

139.755

 

 

 

 

 

 

EXPENSES

 

 

 

 

Cost of Materials Consumed

200.615

190.220

 

 

Employees benefits expense

2.110

2.164

 

 

Other expenses

15.408

13.531

 

 

TOTAL

218.133

205.915

139.491

 

 

 

 

 

 

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

NA

NA

0.264

 

 

 

 

 

 

FINANCIAL EXPENSES

0.786 

0.643

NA 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

NA

0.264

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

0.648

0.693

NA 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.750 

0.588

0.264

 

 

 

 

 

Less

TAX

0.443

0.274

0.086 

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.307

0.314

0.178

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  

0.645 

0.331

0.153

 

 

 

 

 

 

Balance Carried to the B/S

0.952

0.645

0.331

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.19 

0.73

0.42

 

Expected Sales (2014-15) : Rs.220.000 Millions  

 

The above information has been parted / denied by Mr. Manish Goel          

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.14

0.15

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.66

5.25

3.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.12

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.07

1.05

0.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.88

7.28

1.68

 

 

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

4.275

4.275

4.275

Reserves & Surplus

0.331

0.645

0.952

Net worth

4.606

4.920

5.227

 

 

 

 

long-term borrowings

0.713

5.186

0.528

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.713

5.186

0.528

Debt/Equity ratio

0.155

1.054

0.101

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

207.812

220.294

 

 

#DIV/0!

6.006

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

(Rs. In Millions)

(Rs. In Millions)

Sales

 

207.812

220.294

Profit

 

0.314

0.307

 

 

0.15%

0.14%

 

 


 

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 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)

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

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

From Others

0.240

0.740

Total

0.240

0.740

 

REVIEW OF OPERATION

 

During the year under review the company has earned the Profit of Rs.0.749 Million before tax in comparison to profit of Rs.0.588 Million before tax of the previous year. The Directors are continuously looking for avenues for future growth of the company.

 

 

FIXED ASSETS

 

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Tata (709)

·         Tata ( 410 )

·         Tata (407)

·         Generator

·         Weighing Machine

·         Fire Extinguisher

·         Moisture Meter

·         Mobile

·         Computer

·         Car

·         Fridge

·         Tata Eicher C.C. Camera


 

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.62.20

UK Pound

1

Rs.96.00

Euro

1

Rs.71.00

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SDA


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--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

NO

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

33

 

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.