MIRA INFORM REPORT

 

 

Report No. :

307858

Report Date :

19.02.2015

 

IDENTIFICATION DETAILS

 

Name :

MAA VAISHNO AROMATICS PRIVATE LIMITED

 

 

Registered Office :

C-1219, Indira Nagar, Lucknow – 226016, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

28.06.2012

 

 

Com. Reg. No.:

20-051207

 

 

Capital Investment / Paid-up Capital :

Rs.2.600 Millions

 

 

CIN No.:

[Company Identification No.]

U24233UP2012PTC051207

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAICM1893Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of aromatics products, chemicals, menthol, D.M.O. essential oil, menthya oil, De-mentholized oil and cornmint oil. 

 

 

No. of Employees :

8 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 :

Eventhough, the company was incorporated during 28.06.2012, it has recently commence its business operations. It is having a moderate track.

 

Mr. Sanat Kumar Verma (Director) has provided us with all information. Further, he also claimed that the company has started its commercial operation from February 2014.

 

The company has incurred a loss from its operations.

 

However, trade relation are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings with some cautions.

 

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. Sanat Kumar Verma

Designation :

Director

Contact No.:

91-9838600070

Date :

14.02.2015

 

 

LOCATIONS

 

Registered Office :

C-1219, Indira Nagar, Lucknow – 226016, Uttar Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-9838600070 (Mr. Sanat Kumar Verma)

Fax No.:

Not Available

E-Mail :

maavaishnoaromatics@gmail.com

vermaenterprises120@gmail.com

Website :

www.maavaishnoaromatics.com

Area :

2400 sq. ft.

Location :

Owned

 

 

Factory :

Muneshwar Vihar Colony, Haidergarh Road, Barabanki – 225001, Uttar Pradesh, India

Area :

7500 sq. ft.

Location :

Owned

 

 

Branch :

Haidergarh, Barabanki, Uttar Pradesh, India

Area :

600 sq. ft.

Location :

Rented 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Anil Kumar Goel

Designation :

Director

Address :

C-2025, Indira Nagar, Lucknow - 226016, Uttar Pradesh, India

Date of Birth/Age :

04.09.1954

Qualification :

MSC / LLB

Date of Appointment :

28.06.2012

DIN No.:

05286393

 

 

Name :

Mr. Sanat Kumar Verma

Designation :

Director

Address :

C-1219, Indira Nagar, C Block, Lucknow – 226016, Uttar Pradesh, India

Date of Birth/Age :

10.05.1962

Qualification :

B. Com

Date of Appointment :

28.06.2012

DIN No.:

05286396

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Anil Kumar Goel

14250

54.81

Sanat Kumar Verma

3750

14.42

Asha Verma

4000

15.38

Atul Kumar Verma

1500

5.77

Ashok kumar Verma

1000

3.85

Virendra Kumar

1000

3.85

Ravindra Kumar

500

1.92

 

 

 

Total

26000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of aromatics products, chemicals, menthol, D.M.O. essential oil, menthya oil, De-mentholized oil and cornmint oil. 

 

 

Products :

  • Aromatics Products
  • Chemicals
  • Menthol
  • DMO Essential Oil
  • Menthya Oil
  • De-Mentholized Oil
  • Cornmint Oil

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Advance Payment

 

 

Purchasing :

Cash, Advance Payment

 

 

PRODUCTION STATUS

 

Particulars

 

Installed Capacity

Actual Production

Menthol, D.M.O. and Cornmint Oil

25000 Kg

180000 Kg

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Wholesalers, Retailers, End Users

 

Company Name :

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 :

8 (Approximately)

 

 

Bankers :

Banker Name :

Bank of Baroda

Branch :

5, Company Bagh, Barabanki – 225001, Uttar Pradesh, India

Person Name (With Designation) :

Not Divulged

Contact Number :

91-8090004127

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Credit Limit= Rs.20.000 Millions

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Rupee term loans from banks

12.892

0.000

Rupee term loans from banks

20.006

0.000

 

 

 

Total

32.898

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Dube Pandey and Company

Chartered Accountants

Address :

204, Sookh Complex, Munshi Pulia, Indira Nagar, Lucknow – 226016, Uttar Pradesh, India

Tel. No.:

91-522-4071395

Mobile No.:

91-9415140601

E-Mail.:

dubearvind@rediffmail.com

PAN No.:

AADFD3958M

 

 

Membership :

--

 

 

Sister Concern :

Name :

Verma Enterprises

Address :

Patel Nagar, Fatehpur, Barabanki, Uttar Pradesh, India

Line of Business:

Trading of Mentha Oil

 


 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

45000

Equity Shares

Rs.100/- each

Rs.4.500 Millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

35500

Equity Shares

Rs.10/- each

Rs.3.550 Millions

 

 

 

 

 

 

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

45000

Equity Shares

Rs.100/- each

Rs.4.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

26000

Equity Shares

Rs.10/- each

Rs.2.600 Millions

 

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2014

31.03.2013

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

2.600

0.100

(b) Reserves & Surplus

 

(0.734)

(0.019)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

1.866

0.081

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

32.898

0.000

(b) Deferred tax liabilities (Net)

 

0.303

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

33.201

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

2.428

0.000

(b) Trade payables

 

4.908

0.000

(c) Other current liabilities

 

0.030

3.359

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

7.366

3.359

 

 

 

 

TOTAL

 

42.433

3.440

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

15.695

0.000

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

3.197

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.515

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

16.210

3.197

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.001

0.000

(b) Inventories

 

1.885

0.000

(c) Trade receivables

 

0.005

0.000

(d) Cash and cash equivalents

 

24.332

0.117

(e) Short-term loans and advances

 

0.000

0.126

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

26.223

0.243

 

 

 

 

TOTAL

 

42.433

3.440

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

 

4.107

0.000

 

 

Other Income

 

0.001

0.000

 

 

TOTAL                                              (A)

 

4.108

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

4.097

0.000

 

 

Employee Benefits Expenses

 

0.628

0.000

 

 

Other Expenses

 

0.678

0.000

 

 

TOTAL                                              (B)

 

5.403

0.000

 

 

 

 

 

 

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

 

(1.295)

0.000

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

0.917

0.000

 

 

 

 

 

 

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

 

(2.212)

0.000

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

 

0.701

0.000

 

 

 

 

 

 

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

 

(2.913)

0.000

 

 

 

 

 

Less

TAX                                                                  (H)

 

0.303

0.000

 

 

 

 

 

 

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

 

(3.216)

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

123.69

0.00

 

The above information has been parted by Mr. Sanat Kumar Verma (Director)

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2014

31.03.2013

Net Profit Margin

PAT / Sales

(%)

 

(78.31)

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

 

(31.53)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

(6.86)

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

(1.56)

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

18.93

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

3.56

0.07

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

 

31.03.2013

31.03.2014

 

 

Rs. In Millions

Rs. In Millions

Share Capital

 

0.100

2.600

Reserves & Surplus

 

(0.019)

(0.734)

 

 

 

 

Net worth

 

0.081

1.866

long-term borrowings

 

0.000

32.898

Short term borrowings

 

0.000

2.428

Total borrowings

 

0.000

35.326

Debt/Equity ratio

 

0.000

18.931

 

 

 

 

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 one year

Yes

12]

Profitability for last one year

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

Yes

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

No

 

 

TRADE REFERENCE:

 

·         Shree Vashnov Aromatics, Asha Verma, Azad Nagar Barabanki, Uttar Pradesh, India

·         Verma Enterprises, Patel Nagar, Fatehpur, Barabanki, Uttar Pradesh, India

·         Ganpati Traders, Chandanganj Bajar, Maurava, District Unnav, Uttar Pradesh, India

·         KV Aromatics Private Limited, D212/215, EPOP, Site V, Surajpur Industrail Area, Kasna Gretar, Noida, Uttar Pradesh, India

 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Short Term Borrowings

 

 

Loans and advances from related parties

2.428

0.000

 

 

 

Total

2.428

0.000

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10426050

17/04/2013

13,000,000.00

BANK OF BARODA

5, COMPANY BAGH, BARABANKI, UTTAR PRADESH - 225001, INDIA

B75241661

2

10426049

17/04/2013

20,000,000.00

BANK OF BARODA

5, COMPANY BAGH, BARABANKI, UTTAR PRADESH - 225001, INDIA

B75241075

 

 

 

FIXED ASSETS:

 

·         Furniture and Fixture

·         Plant and Machinery

·         Building

·         Camera

·         Generator

·         GLC Machinery

·         Computer Equipment

·         Computer

·         Aircrafts Helicopters

·         Wright Scale 

 


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.95.99

Euro

1

Rs.71.00

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

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

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

27

 

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.