MIRA INFORM REPORT

 

 

Report Date :

02.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DURA PUF (SILVASSA) PRIVATE LIMITED

 

 

Registered Office :

9 Kitab Mahal, 1st Floor, 192, Dr. D.N. Road, Fort, Mumbai – 400001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.06.1996

 

 

Com. Reg. No.:

11-100109

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U25200MH1996PTC100109

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD10178A

 

 

PAN No.:

[Permanent Account No.]

AAACD4033D

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer, Exporter and Supplier of Ployurethane Mattress.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

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 company’s moderate financial risk profile and losses that company has incurred from its operational activities.

 

However, trade relations are fair. Business is active. Payments 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 :

9 Kitab Mahal, 1st Floor, 192, Dr. D.N. Road, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-22070874

Fax No.:

Not Available

E-Mail :

info@durafoamindia.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Doshi Hargovinddas Deepak

Designation :

Director

Address :

801 – Everest Chambers, Mount Pleasant Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

22.12.1944

Date of Appointment :

01.07.1993

DIN No.:

00228730

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U36104MH1972PTC027717

DURA FOAM INDUSTIRES PVT LTD

Director

01/07/1993

01/07/1993

-

Active

NO

2

U67120MH1994PTC082295

DURA POLYURETHANE (SILVASSA) PRIVATE LIMITED

Director

24/10/1994

24/10/1994

-

Active

NO

3

U25200MH1996PTC100109

DURA PUF (SILVASSA) PRIVATE LIMITED

Director

10/06/1996

10/06/1996

-

Active

NO

 

 

Name :

Doshi Deepak Pallavi

Designation :

Director

Address :

801 – Everest Chambers, Mount Pleasant Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

03.12.1950

Date of Appointment :

01.10.1993

DIN No.:

00318410

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U36104MH1972PTC027717

DURA FOAM INDUSTIRES PVT LTD

Director

01/10/1993

01/10/1993

-

Active

NO

2

U67120MH1994PTC082295

DURA POLYURETHANE (SILVASSA) PRIVATE LIMITED

Director

24/10/1994

24/10/1994

-

Active

NO

3

U25200MH1996PTC100109

DURA PUF (SILVASSA) PRIVATE LIMITED

Director

10/06/1996

10/06/1996

-

Active

NO

 

 

Name :

Doshi Deepak Dev

Designation :

Director

Address :

9-Kitab Mahal, 192, Dr. D.N. Road, Fort, VT, Mumbai – 400001, Maharashtra, India

Date of Birth/Age :

09.07.1985

Date of Appointment :

01.08.2006

DIN No.:

00615676

 

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Doshi Hargovinddas Deepak

10

0.20

Doshi Deepak Pallavi

10

0.20

Doshi Deepak Dev

4980

99.60

Total

5000

100.00

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of Ployurethane Mattress.

 

 

Products :

  • Polyurethane Mattress
  • Pillows
  • Bus Seats
  • Generator Canopy
  • Pigging Foam
  • Moulded PU Foam For Furniture
  • Quiltings
  • Accoustic Foam
  • Bonded Foam
  • Various Laminated Foam
  • Weldable Foam

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Union Bank of India, Mumbai Samachar Marg Branch, 66/80, Mumbai Samachar Marg, Fort, Mumbai – 400023, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

From Bank – Term Loan

2.136

3.268

SHORT TERM BORROWINGS

 

 

Secured loan from banks

4.626

5.365

Total

6.762

8.633

 

 

 

Auditors :

 

Name :

Umang Doshi and Associates

Chartered Accountant

Address :

A-802, Gangotri Yamontri Building. Mahavir Nagar, Kandivali West, Mumbai – 400067, Maharashtra, India

PAN No.:

AHMPD4197L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

Dura Foam Industries Private Limited

 

 

Enterprises owned or significantly influenced or controlled by any management personnel or their relatives :

Dura Polyurethane (Silvassa) Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

5,000

Equity Shares

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

5,000

Equity Shares

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 

 

 

 

 

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

0.500

0.500

0.500

(b) Reserves & Surplus

8.860

17.849

21.508

(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)

9.360

18.349

22.008

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.205

42.720

41.026

(b) Deferred tax liabilities (Net)

0.000

0.307

0.404

(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)

45.205

43.027

41.430

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

4.626

5.365

1.984

(b) Trade payables

20.501

8.564

19.026

(c) Other current liabilities

1.557

1.436

3.126

(d) Short-term provisions

0.000

0.000

0.180

Total Current Liabilities (4)

26.684

15.365

24.316

 

 

 

 

TOTAL

81.249

76.741

87.754

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.665

13.112

15.532

(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)

0.231

0.000

0.000

(d)  Long-term Loan and Advances

16.041

13.890

12.280

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

27.937

27.002

27.812

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.229

25.695

22.470

(c) Trade receivables

30.265

23.810

31.342

(d) Cash and cash equivalents

0.643

0.234

5.406

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.175

0.000

0.724

Total Current Assets

53.312

49.739

59.942

 

 

 

 

TOTAL

81.249

76.741

87.754

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

71.825

55.054

70.601

 

 

Other Income

0.003

2.422

1.064

 

 

TOTAL                                    

71.828

57.476

71.665

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

71.667

50.730

59.681

 

 

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

(1.829)

(1.118)

(1.758)

 

 

Employees benefits expense

1.338

1.446

1.493

 

 

Other expenses

7.034

6.431

7.407

 

 

TOTAL                                    

78.210

57.489

66.823

 

 

 

 

 

 

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

(6.382)

(0.013)

4.842

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

1.022

1.273

0.990

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(7.404)

(1.286)

3.852

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.122

2.469

2.120

 

 

 

 

 

Less

PRIOR PERIOD ITEMS

0.000

0.000

0.185

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX            

(9.526)

(3.755)

1.547

 

 

 

 

 

Less

TAX                                                                 

(0.538)

(90.097)

0.412

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(8.988)

(3.658)

1.134

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

C.I.F. Value of Import

55.584

46.365

0.000

 

TOTAL IMPORTS

55.584

46.365

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1797.60)

(731.60)

226.80

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

(12.51)

(6.64)

1.61

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

(8.88)

(0.02)

6.86

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(11.76)

(4.89)

1.76

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.02)

(0.20)

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

5.32

2.62

1.95

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.00

3.24

2.47

 

 

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

0.500

0.500

0.500

Reserves & Surplus

21.508

17.849

8.860

Net worth

22.008

18.349

9.360

 

 

 

 

long-term borrowings

41.026

42.720

45.205

Short term borrowings

1.984

5.365

4.626

Total borrowings

43.010

48.085

49.831

Debt/Equity ratio

1.954

2.621

5.324

 

 

 

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

70.601

55.054

71.825

 

 

(22.021)

30.463

 

 

 

 

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

70.601

55.054

71.825

Profit

1.134

(3.658)

(8.988)

 

1.61%

(6.64%)

(12.51%)

 

 

 

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

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

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10313027

26/09/2011

4,900,000.00

UNION BANK OF INDIA

MUMBAI SAMACHAR MARG BRANCH,, 66/80, MUMBAI SAMAC 
HAR MARG, FORT,, MUMBAI, Maharashtra - 400023, IND 
IA

B23501794

2

90145230

30/03/2012 *

40,500,000.00

UNION BANK OF INDIA

Mumbai Samachar Marg Branch,, 66/80, Mumbai Samac 
har Marg, Fort,, Mumbai, Maharashtra - 400023, IND 
IA

B36354900

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

From Directors and Relatives

27.201

22.686

From Companies

15.868

16.766

Total

43.069

39.452

 

 

FIXED ASSETS

 

  • Plant and Machinery
  • Electrical Installation
  • Camera
  • Computer
  • Motor Cycles
  • Water Pump
  • Mobile Instruments

 

 

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. 63.32

UK Pound

1

Rs. 98.64

Euro

1

Rs. 76.60

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

--

--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

 

26

 

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.