MIRA INFORM REPORT

 

 

Report No. :

302403

Report Date :

10.01.2015

 

IDENTIFICATION DETAILS

 

Name :

EMBIOTIC LABORATORIES PRIVATE LIMITED

 

 

Registered Office :

20C, Kumbagodu Industrial Area, 1st Phase, Kumbagodu Mysore Road, Bangalore – 560074, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.08.1988

 

 

Com. Reg. No.:

08-009394

 

 

Capital Investment / Paid-up Capital :

Rs.20.000 Millions

 

 

CIN No.:

[Company Identification No.]

U02423KA1988PTC009394

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRE00694B

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the manufacturing and selling of pharmaceutical products.

 

 

No. of Employees :

Information declined by the management

 

 

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 1200000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The management has failed to file its financial with government department for the year 2014.

 

As per available financial of 2013, overall financial position of the company seems to be sound.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but 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.

 

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

 

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 DECLINED BY

 

 

Name :

Mr. Bharat Jain

Designation :

Account Manager

Contact No.:

91-80-28437115

Date :

09.01.2015

 

 

LOCATIONS

 

Registered Office :

20C, Kumbagodu Industrial Area, 1st Phase, Kumbagodu Mysore Road, Bangalore – 560074, Karnataka

Tel. No.:

91-80-28437115

Fax No.:

Not Available

E-Mail :

ostawaljain@gmail.com

 

 

DIRECTORS

 

As on 27.09.2013

 

Name :

Mr. Kantilal V Jain

Designation :

Director

Address :

Padmashree, 354, 16th M Cross, 4th T Block, Jayanagar, Bangalore – 560 041

Karnataka, India

Date of Birth/Age :

14.04.1948

Date of Appointment :

29.08.1988

DIN No.:

01744605

 

 

Name :

Mr. Harish K Jain

Designation :

Director

Address :

Padmashree, 354, 16th M Cross, 4th T Block, Jayanagar, Bangalore – 560 041

Karnataka, India

Date of Birth/Age :

09.10.1966

Date of Appointment :

29.08.1988

DIN No.:

01744636

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 27.09.2013

 

Names of Shareholders

 

No. of Shares

Ashok C Jain

 

477

Leelavathi

 

650

Rajesh C Jain

 

477

Kundan Jain

 

2464

Bhuli Bai

 

650

Parasmal

 

250

Hemandar

 

987

Promod B Jain

 

987

Shanti Bai

 

450

Fatehraj Hirani

 

2000

Pradeep

 

1000

Sandeep

 

1000

Kantilal Hirani

 

3392

Purshpa Kumari

 

3392

Asha B Jain

 

25011

Babi Devi

 

22142

Pinky

 

7500

Harish K Jain

 

15372

Kantilal V Jain

 

20533

Kavita V Jain

 

20192

Meena H Jain

 

25011

Vimal K Jain

 

20191

Rahul S Gandhi

 

6000

Bharath K Jain

 

15372

Bharathi Shantilal Jain

 

1066

Popatlal Jain

 

2334

Shantilal Jain

 

1100

Total

 

200000

 

As on 01.03.2014

 

Names of Allottees

 

No. of Shares

Asha B Jain

 

10617

Babi Devi

 

15145

Bharath K Jain

 

10000

Rahul S Gandhi

 

4000

Harish K Jain

 

10617

Kantilal V Jain

 

16754

Kavita V Jain

 

10617

Meena H Jain

 

10000

Vimal K Jain

 

10000

Bharathi Shantilal Jain

 

1083

Popatlal Jain

 

1167

Total

 

100000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 27.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the manufacturing and selling of pharmaceutical products.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

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

Experience :

Not Divulged

Remark:

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

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Vijaya Bank, Chickpet Branch, Bangalore - 560053, Karnataka, Bangalore

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans from Banks

 

 

Vijaya Bank - Term loan I

1.852

2.914

Vijaya Bank - Term loan II

1.350

3.233

Vijaya Bank - Term loan III

1.116

2.163

Other loans from banks

Vijaya Bank - Mortgage loan

1.887

3.445

Other Loans and Advances

Vehicle Loans

0.000

0.093

Short-term borrowings

 

 

Cash credit from banks

107.037

75.627

Total

113.242

87.475

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

T D Jain and D I Sakaria

Chartered Accountants

Address :

#34, Keshava Nivas, 3rd Floor, Gandhinagar 1st Main, Bangalore – 560009, Karnataka, India

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

AAAFO2177L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises owned by relatives of Key Managerial Personnel:

  • Manbro Ethicals Private Limited

 

 

CAPITAL STRUCTURE

 

As on 27.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs. 30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs. 30.000 Millions

 

 

 

 

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.100/- each

Rs. 20.000 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

20.000

20.000

(b) Reserves & Surplus

 

22.739

19.244

(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)

 

42.739

39.244

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

6.205

11.848

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

6.205

11.848

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

110.550

82.013

(b) Trade payables

 

48.308

35.983

(c) Other current liabilities

 

54.803

46.277

(d) Short-term provisions

 

0.717

0.147

Total Current Liabilities (4)

 

214.378

164.420

 

 

 

 

TOTAL

 

263.322

215.512

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

52.598

50.639

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(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

 

3.467

5.528

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

56.065

56.167

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

67.503

30.024

(c) Trade receivables

 

130.784

116.717

(d) Cash and cash equivalents

 

0.958

0.905

(e) Short-term loans and advances

 

0.013

11.699

(f) Other current assets

 

0.000

0.000

Total Current Assets

 

199.258

159.345

 

 

 

 

TOTAL

 

255.323

215.512

 

 

SOURCES OF FUNDS

 

 

 

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

15.000

2] Share Application Money

 

 

0.00

3] Reserves & Surplus

 

 

16.441

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

31.441

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

80.055

2] Unsecured Loans

 

 

24.295

TOTAL BORROWING

 

 

104.350

DEFERRED TAX LIABILITIES

 

 

0.0000

 

 

 

 

TOTAL

 

 

135.791

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

41.992

Capital work-in-progress

 

 

17.347

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
65.042

 

Sundry Debtors

 
 
57.118

 

Cash & Bank Balances

 
 
0.408

 

Other Current Assets

 
 
0.000

 

Loans & Advances

 
 
32.420

Total Current Assets

 
 
154.988

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
56.518

 

Other Current Liabilities

 
 
19.116

 

Provisions

 
 
2.902

Total Current Liabilities

 
 
78.536

Net Current Assets

 
 
76.452

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

135.791

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

233.513

NA

247.287

 

Other Income

0.619

NA

NA

 

TOTAL (A)

234.132

NA

NA

 

 

 

 

 

Less

EXPENSES

 229.675

NA

NA 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

4.457

NA

1.554

 

 

 

 

 

Less

TAX

0.962

NA

0.306

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3.495

1.555

1.248

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

17.48

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

1.50

NA

0.50

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.75

NA

0.79

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

NA

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.73

2.39

3.32

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.93

0.97

1.97

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

Share Capital

20.000

20.000

Reserves & Surplus

19.244

22.739

Net worth

39.244

42.739

 

 

 

long-term borrowings

11.848

6.205

Short term borrowings

82.013

110.550

Total borrowings

93.861

116.755

Debt/Equity ratio

2.392

2.732

 

 

 

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

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two 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

No

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

 

NOTE: Registered office of the company has been shifted from No.354, 33rd, 16th Cross, A4th T Block, Jayanagar, Bangalore – 560011, Karnataka, India to the present address.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short Term Borrowing

 

 

Loan from directors

1.654

1.246

Loan from shareholders

1.859

1.246

Total

3.513

2.492

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80036240

18/01/2013 *

112,500,000.00

VIJAYA BANK

CHICKPET BRANCH, RT STREET, BANGALORE, KARNATAKA
- 560053, INDIA

B66953068

 

* Date of charge modification

 

FIXED ASSETS

 

  • Freehold Land
  • Art Work
  • Factory Building
  • Furniture and Fixtures
  • Lab Equipments
  • Office Equipments and Computers
  • Plant and machinery
  • Vehicles
  • Weighing 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 records 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.62.40

UK Pound

1

Rs.94.17

Euro

1

Rs.73.61

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

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

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--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

YES

--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.