MIRA INFORM REPORT

 

 

Report No. :

308538

Report Date :

19.02.2015

 

IDENTIFICATION DETAILS

 

Name :

ESSEN SPECIALITY FILMS PRIVATE LIMITED

 

 

Registered Office :

Plot No. A, Survey No. 192, Village Veraval (Shapar), Rajkot – 360002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.08.2002

 

 

Com. Reg. No.:

04-041119

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Millions

 

 

CIN No.:

[Company Identification No.]

U24224GJ2002PTC041119

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTE00042A

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Plastic Drawer Mat, Sheets, Rolls and Other Items.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct 

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating reflects long standing experience of the promoters in the plastic extrusion industry supported by favorable financial base and healthy profitability margins 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 condition.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Term loan=BBB

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

July, 2014

 

Rating Agency Name

ICRA

Rating

LC limit=A3+

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

July, 2014

 

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

 

Management Non Co-operative (91-2827-252021)

 

 

LOCATIONS

 

Registered Office/ Head Office/ Factory  :

Plot No. A, Survey No. 192, Village Veraval (Shapar), Rajkot-360002, Gujarat, India

Tel. No.:

91-2827-252021/ 252018

Mobile No.:

91-9978915474 (Mr. Ashish)

Fax No.:

91-2827-252951

E-Mail :

lakshmi@esenspeciallity.com

sales@essenspecility.com

mnmanvarca@rediffmail.com

info@essenspeciality.com

Website :

http://www.essenspeciality.com

Location :

Owned

 

 

Warehouse  :

Located At :

·         Morbi

·         Gujarat

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mrs. Kruti Rajeshbhai Doshi

Designation :

Director

Address :

10-C, Shrutina, Panchvati Society, Kalawad, Rajkot-360001 , Gujarat, India

Date of Birth/Age :

25.11.1988

Date of Appointment :

31.03.2009

DIN No.:

02632833

 

 

Name :

Mrs. Lakshmi Ramkrishan Suramanian

Designation :

Director

Address :

2nd Floor, Anjani Appartment, 15, Sardarnagar, B/H Astron Cinema, Rajkot-360001, Gujarat, India

Date of Birth/Age :

05.05.1970

Date of Appointment :

31.03.2009

DIN No.:

02632837

 

 

Name :

Mrs. Pallav Doshi

Designation :

Director

Address :

10-C, Shrutina, Panchvati Society, Kalawad, Rajkot-360001 , Gujarat, India

Date of Birth/Age :

17.08.1988

Date of Appointment :

05.11.2011

DIN No.:

02542047

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Devyani Doshi

115000

Nitaben Doshi

105000

Ritaben Doshi

50000

Khushboo Doshi

135000

Sunil Jain

70000

Lakshmi Ramkrishnan

60000

Pallav Doshi

85000

Utsav Doshi

125000

Karishma Doshi

145000

Kruti Doshi

60000

Utkarsh Rajeshbhai Doshi

50000

 

 

Total

1000000

 

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 of Plastic Drawer Mat, Sheets, Rolls And Other Items.

 

 

Products :

  • EVA Mats
  • Signage Board Sheets
  • PP Sheets
  • Diposable Containers
  • XPS Foam Containers

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Punjab National Bank, Jubilee Chawk Branch, Jubilee Chowk, Rajkot-360001, Gujarat, India

·         Axis Bank Limited, “Titan” Near K.K.V Circle, Kalawad Raod, Rajkot-360005, Gujarat, India

·         ICICI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Term loan from Axis Bank Limited

7.800

0.000

Vehicle loan from ICICI Bank Limited

0.000

0.085

 

 

 

Short Term Borrowings

 

 

Loans repayable on from Axis Bank Limited

 

 

Cash credit

36.942

15.881

Packing credit

33.390

9.510

 

 

 

Total

78.132

25.476

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M. N. Manvar and Company

Chartered Accountant

Address :

504, Star Plaza, Phulcchab Chowk, Rajkot-360001, Gujarat, India

Tel. No.:

91-2827-6627070/ 2455750

PAN.:

ABSPM6534E

 

 

Membership :

--

 

 

Associate Concern :

Essen Sales Corporation

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

220.732

160.760

119.034

(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)

230.732

170.760

129.034

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

75.275

56.917

46.583

(b) Deferred tax liabilities (Net)

16.784

10.327

9.881

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.506

2.598

0.000

Total Non-current Liabilities (3)

94.565

69.842

56.464

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

70.332

25.391

74.730

(b) Trade payables

23.579

17.300

25.919

(c) Other current liabilities

25.586

3.000

1.256

(d) Short-term provisions

44.217

41.471

34.847

Total Current Liabilities (4)

163.714

87.162

136.752

 

 

 

 

TOTAL

489.011

327.764

322.250

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

233.692

150.267

139.260

(ii) Intangible Assets

0.000

0.000

0.155

(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

11.441

10.330

10.372

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

4.736

29.476

3.673

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

249.869

190.073

153.460

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

59.646

40.142

47.734

(c) Trade receivables

70.598

52.844

42.138

(d) Cash and cash equivalents

29.711

1.130

2.619

(e) Short-term loans and advances

57.005

40.650

1.169

(f) Other current assets

22.182

2.925

75.130

Total Current Assets

239.142

137.691

168.790

 

 

 

 

TOTAL

489.011

327.764

322.250

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

674.098

559.398

 

 

Other Income

 

6.797

0.770

 

 

TOTAL                                              (A)

755.490

680.895

560.168

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

410.745

409.801

 

 

Purchase of Stock-in-trade

 

66.423

0.000

 

 

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

 

3.936

-6.818

 

 

Employee Benefits Expenses

 

20.499

18.416

 

 

Other Expenses

 

81.098

65.357

 

 

TOTAL                                              (B)

620.326

582.701

486.756

 

 

 

 

 

 

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

135.164

98.194

73.412

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

10.554

5.667

6.190

 

 

 

 

 

 

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

124.610

92.527

67.222

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

17.253

10.630

9.531

 

 

 

 

 

 

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

107.357

81.897

57.691

 

 

 

 

 

Less

TAX                                                                  (H)

35.686

28.471

19.428

 

 

 

 

 

 

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

71.671

53.426

38.263

 

 

 

 

 

 

Earnings Per Share (Rs.)

71.67

53.43

38.26

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

NA

7.93

6.84

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

14.57

13.12

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

22.48

25.80

18.50

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.47

0.48

0.45

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.63

0.48

0.94

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.46

1.58

1.23

 

 

 

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

10.000

10.000

10.000

Reserves & Surplus

119.034

160.760

220.732

Net worth

129.034

170.760

230.732

 

 

 

 

long-term borrowings

46.583

56.917

75.275

Short term borrowings

74.730

25.391

70.332

Total borrowings

121.313

82.308

145.607

Debt/Equity ratio

0.940

0.482

0.631

 

 

 

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

560.168

680.895

755.490

 

 

21.552

10.955

 

 

 

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

560.168

680.895

755.490

Profit

38.263

53.426

71.671

 

6.83%

7.85%

9.49%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE NOT AVAILABLE

 

 

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

Yes

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

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 LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Intercorporate deposit

55.500

41.725

From directors, relatives and shareholders

11.975

15.107

 

 

 

Total

67.475

56.832

 

 

 

 

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10272368

06/07/2013 *

204,500,000.00

AXIS BANK LIMITED

NR, K. K. V. CIRCLE, KALAWAD ROAD, RAJKOT, GUJARAT - 360005, INDIA

B80028616

2

10185399

28/05/2011 *

11,270,000.00

AXIS BANK

"TITAN", OPP: K. K.V. CIRCLE, KALAWAD ROAD,, RAJKOT, GUJARAT - 360005, INDIA

B15038078

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Land

·         Factory Building

·         Plant and Machinery

·         Material Handling Equipment

·         Laboratory Equipment

·         Electrification

·         Office Equipment

·         Furniture and Fixtures

·         Fire Fighting Equipment

·         Computers

·         Vehicles

·         Car

·         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.62.25

UK Pound

1

Rs.95.57

Euro

1

Rs.71.01

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

48

 

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.