MIRA INFORM REPORT

 

 

Report No. :

298172

Report Date :

13.01.2015

 

IDENTIFICATION DETAILS

 

Name :

LAXMAN KADVA AND SONS PRIVATE LIMITED (w.e.f. 26.06.2012)

 

 

Formerly Known As :

MISTRY LAXMAN KADVA MACHINES PRIVATE LIMITED

 

 

Registered Office :

Sri Sri Gau Shala Compound, Opposite Gas Godown, Jintan Udyog Nagar, Surendranagar - 363002, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.01.2001

 

 

Com. Reg. No.:

04-039163

 

 

Capital Investment / Paid-up Capital :

Rs. 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U29225GJ2001PTC039163

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Manual/ Semi-Automatic/ Automatic Hydraulic Double Column Bandsaw Machines.

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 55000

 

 

Status :

Small company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established small company in its field. Its scale of activities are limited.

 

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

 

The company 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 – 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

 

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. Solanki

Designation :

Accountant

Contact No.:

91-2752-228161

Date :

06.01.2015

 

 

LOCATIONS

 

Registered Office /Factory:

Sri Sri Gau Shala Compound, Opposite Gas Godown, Jintan Udyog Nagar, Surendranagar - 363002, Gujarat, India

Tel. No.:

91-2752-224726/ 228161

Mobile No.:

91-9825790247 (Mr. Jastin Solanki)

Fax No.:

91-2752-231381

E-Mail :

laxson@laxsonbandsow.com

Website :

www.laxsonbandsaw.com

Area :

3500 sq. mtr.

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Shashikant Bhagwanjibhai Umrania

Designation :

Director

Address :

Butbhavani Krupa, Amizara Park, Vimalnath Society, Surendranagar - 363002, Gujarat, India.

Date of Birth/Age :

28.11.1956

Qualification :

B. Com

Date of Appointment :

15.01.2001

DIN No.:

00247211

 

 

Name :

Mr. Rajendra Bhagwanjibhai Umrania

Designation :

Director

Address :

52, Alka Society, New Junction Road, Surendranagar - 363002, Gujarat, India.

Date of Birth/Age :

14.04.1965

Qualification :

B. E.

Date of Appointment :

15.01.2001

DIN No.:

00247216

 

 

KEY EXECUTIVES

 

Name :

Mr. Solanki

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Shasikant Bhagwanji Umrania

7550

Rajeshbhai Bhagwanji Umrania

7650

Sadhanaben Umrania

5100

Alpaben Umrania

13100

Shashikant B. Umrania  - Karta Shashikant B. Umrania (HUF)

17300

Rajendra B. Umrania – Karta Rajendra B. Umrania (HUF)

17300

Rasiklal P. Parmar

3000

Shyam Rajendrabhai Umrania (M)

Rajendra Umrania (Gaurdian)

5500

Lajja Shashikantbhai Umrania

20000

Dhatri Rajendrabhai Umrania

3500

Total

100000

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Manual/ Semi-Automatic/ Automatic Hydraulic Double Column Bandsaw Machines.

 

 

Products :

·         Metal Cutting Bandsaw

·         Metal Cutting Bandsaw Machine

·         Hydraulic Heavy Duty Double Column Bandsaw Machines (Automatic)

·         Hydraulic Heavy Duty Double Column Bandsaw Machines (Semi Automatic)

·         Horizontal Metal Cutting Bandsaw Machine (Manually Operated & Semi-automatically Operated Machines)

·         Accessories: Chip Conveyors, A.C. Drive for Infinitely Variable Speed Control, Bundle Cutting Attachment, Job Roller Stand, Variable Vise Pressure for thin walled job, Wire Brush, etc.

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Korea

·         UAE

·         Saudi Arabia

·         Srilanka

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash and Credit (30 Days and 60 Days)

 

 

Purchasing :

Cash and Credit (30 Days and 60 Days)

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

·         A.B.C. Gears

·         Chimanlal and Company

·         Essar Steel Limited

·         Mahek Sales Corporation

·         Patel Trading Company

·         Sham Industries

·         Raj Enterprise

·         Shree Ram Alloy Steel Corporation

·         Jay Tools

·         Dilip Engineering

 

Reference:

Pallavi Enterprises

Name of the Person (with Designation):

Mr. V. Mukundan

Contact Number:

 

 

NOT DIVULGED

Since How Long Known:

Maximum Limit Dealt:

Experience :

Remarks :

 

 

Customers :

Dealers and End Users

 

·         AB Industries

·         Denso Haryana Private Limited

·         India Industries

·         Krishna Metal Industries

·         Shreeji Engineers

·         Vajra Rubber Products Private Limited

·         Sanjay Casting

·         NTPC Limited

·         Metachem Corporation

·         Omkar Industries

 

Reference:

Golden Machinex Corporation

Name of the Person (with Designation):

Mr. Manoj Agarwal

Contact Number:

 

 

NOT DIVULGED

Since How Long Known:

Maximum Limit Dealt:

Experience :

Remarks :

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Surendra Nagar, Gujarat, India

Name of the Person (with Designation):

 

 

 

 

 

NOT DIVULGED

Contact Number:

Name of Account Holder:

Account Number:

Account Since (Date/ Year of A/c Opening):

Average Balance Maintained (Optional):

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

Account Operation:

Remarks:

 

 

Bank Name:

Punjab and National Bank

Branch:

Surendra Nagar, Gujarat, India

Name of the Person (with Designation):

 

 

 

 

NOT DIVULGED

Contact Number:

Name of Account Holder:

Account Number:

Account Since (Date/ Year of A/c Opening):

Average Balance Maintained (Optional):

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

Account Operation:

Remarks:

 

 

4

Auditors :

 

Name :

M. K. Shah and Company

Chartered Accountants

Address :

401, Mahakant, Opp. V. S. Hospital, Ahmedabad – 380006, Gujarat, India

Tel. No. :

91-79-26575220/ 26575296

Mobile No. :

91-9825355140

E-Mail :

mkshahca@hotmail.com

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

ABIPS3381B

 

 

Associates/Subsidiaries :

Laxsaw Engineers

Address: Plot No. 30/35, Jintan Udyog Nagar, Surendranagar, Gujarat, India

Line of Business: Manufacturer of Manual/ Semi-Automatic/ Automatic Hydraulic Double Column Bandsaw Machines.

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs. 1.000 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

1.000

1.000

1.000

(b) Reserves & Surplus

18.214

15.041

13.320

(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)

19.214

16.041

14.320

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1.543

0.161

1.257

(b) Deferred tax liabilities (Net)

0.500

0.580

0.516

(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)

2.043

0.741

1.773

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.140

(b) Trade payables

2.532

3.018

2.670

(c) Other current liabilities

2.206

2.962

1.159

(d) Short-term provisions

2.050

0.850

3.500

Total Current Liabilities (4)

6.788

6.830

7.469

 

 

 

 

TOTAL

28.045

23.612

23.562

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.881

7.143

7.686

(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)

0.000

0.000

0.000

(d) Long-term Loan and Advances

0.321

0.281

0.085

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

8.202

7.424

7.771

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.938

6.150

5.595

(c) Trade receivables

8.108

3.236

3.569

(d) Cash and cash equivalents

4.423

5.500

2.696

(e) Short-term loans and advances

2.374

1.302

3.931

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

19.843

16.188

15.791

 

 

 

 

TOTAL

28.045

23.612

23.562

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

30.263

29.837

42.922

 

 

Other Income

1.615

0.595

1.707

 

 

TOTAL                                    

31.878

30.432

44.629

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

26.299

26.516

38.154

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION  

5.579

3.916

6.475

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.287

1.199

1.147

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (

4.292

2.717

5.328

 

 

 

 

 

Less

TAX                                                                 

1.120

0.996

1.695

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER

3.172

1.721

3.633

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

31.73

17.21

36.33

 

Expected Sales (2014-2015): Rs. 40.000 Millions

 

The above information has been parted by Mr. Solanki (Accountant).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

10.48

5.77

8.46

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

18.44

13.12

15.09

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

15.30

11.51

22.61

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.17

0.37

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.08

0.01

0.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.92

2.37

2.11

 


 

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

1.000

1.000

1.000

Reserves & Surplus

13.320

15.041

18.214

Net worth

14.320

16.041

19.214

 

 

 

 

long-term borrowings

1.257

0.161

1.543

Short term borrowings

0.140

0.000

0.000

Total borrowings

1.397

0.161

1.543

Debt/Equity ratio

0.098

0.010

0.080

 

 

 

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

42.922

29.837

30.263

 

 

-30.486

1.428

 

 

 

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

42.922

29.837

30.263

Profit

3.633

1.721

3.172

 

8.46%

5.77%

10.48%

 

 


 

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

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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: NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loan from Directors/ Shareholders

1.543

0.161

Total

1.543

0.161

 

 

COMPANY PERFORMANCE

 

The total income during the year was Rs. 31.878 Millions as compared to the previous years total income of Rs. 30.432 Millions. The net profit of the company was Rs. 3.172 Millions as against previous years net profit of Rs. 1.721 Millions. With a view to conserve resources, the directors do not recommend any dividend.

 

 

FIXED ASSETS

 

·         Land

·         Electrical Equipment

·         Computers

·         Sap ERP Software

·         Plant and Machinery

·         Ele. Dig. Meter

·         Hero Honda

·         Furniture

·         Motor Car (Toyota)

·         Factory Equipment

 


 

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.62.16

UK Pound

1

Rs.94.28

Euro

1

Rs.73.73

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.