MIRA INFORM REPORT

 

 

Report No. :

299974

Report Date :

19.01.2015

 

IDENTIFICATION DETAILS

 

Name :

AKOLA CHEMICALS (INDIA) LIMITED

 

 

Registered Office :

802/803, The Corporate Centre, Nirmal Life Style, LBS Marg, Mulund (West), Mumbai - 400080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.02.1981

 

 

Com. Reg. No.:

11-023801

 

 

Capital Investment / Paid-up Capital :

Rs. 6.400 Millions

 

 

CIN No.:

[Company Identification No.]

U24100MH1981PLC023801

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA20605E

 

 

PAN No.:

[Permanent Account No.]

AABCA1110H

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Agricultural Chemicals, Insecticides and Pesticides. 

 

 

No. of Employees :

45 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 108000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration company’s sound financial risk profile and fair profitability levels of the company.

 

Trade relation are fair. Business is active. Payment 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.

 

 

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. Ganesh Ingle

Designation :

Store Head

Contact No.:

91-724-2258160

Date :

09.01.2015

 

 

LOCATIONS

 

Registered Office :

802/803, The Corporate Centre, Nirmal Life Style, LBS Marg, Mulund (West), Mumbai - 400080, Maharashtra, India

Tel. No.:

91-22-25924782/ 22821583

Mobile No.:

91-9867911007 (Mr. Karan Vijay Rai)

Fax No.:

91-22-2258160

E-Mail :

akolachem@gmail.com

akola.protein@gmail.com

akolachemicalsltd@gmail.com

akolachem@vsnl.net

akolachem@vsnl.com

Website :

www.akolachem.com

Location :

Owned

 

 

Factory  :

A-15/18, Old MIDC Area, Seoni, Akola - 444104, Maharashtra, India

Tel No.:

91-724-2258160

Location :

Owned

 

 

Branch Office :

Located at

 

·         Fort, Mumbai, Maharashtra, India

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Vijay Dilbagh Rai

Designation :

Director

Address :

68, Dolphin, Pilot Bunder Road, Colaba, Mumbai - 400005, Maharashtra, India

Date of Birth/ Age:

13.10.1946

Date of Appointment :

23.03.2005

DIN No.:

00075837

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

L24231CH1975PLC003603

PUNJAB CHEMICALS AND CROP PROTECTION LIMITED

Director

28/02/1985

28/02/1985

-

Active

NO

2

U70200MH1999PTC121160

HAVIRA CONSULTANTS PRIVATE LIMITED

Director

05/08/1999

05/08/1999

26/11/2012

Active

NO

3

U26939KL1963PLC002039

EICL LIMITED

Director

07/08/2000

07/08/2000

-

Active

NO

4

L99999MH1922PLC000987

GREAVES COTTON LIMITED

Director

31/07/2014

21/03/2002

-

Active

NO

5

U18101MH1999PTC118071

ZEBA HOME PRIVATE LIMITED

Director

12/09/2002

12/09/2002

26/11/2007

Active

NO

6

L22200MH1984PLC034055

NAVNEET EDUCATION LIMITED

Director

28/04/2003

28/04/2003

04/10/2011

Active

NO

7

U25209MH1992PTC069561

PRINCEWARE INTERNATIONAL PRIVATE LIMITED

Director

01/12/2003

01/12/2003

12/08/2014

Active

NO

8

U29299MH1958PLC011250

GREAVES LEASING FINANCE LIMITED

Director

04/02/2005

04/02/2005

-

Active

NO

9

U24100MH1981PLC023801

AKOLA CHEMICALS (INDIA) LIMITED

Director

23/03/2005

23/03/2005

-

Active

NO

10

U74999TG2006PTC051788

VISWAS BUSINESS SYNERGIES PRIVATE LIMITED

Director

07/03/2007

07/03/2007

15/03/2010

Active

YES

11

U17120MH1994PTC080074

POLYGEL INDUSTRIES PRIVATE LIMITED

Additional director

28/03/2007

28/03/2007

15/01/2013

Active

NO

12

U24239TG2006PLC050060

SRI BIOTECH LABORATORIES INDIA LIMITED

Director

30/09/2009

26/03/2009

-

Active

NO

13

U24297MH2011PTC223720

POLYGEL PERFORMANCE MATERIALS PRIVATE LIMITED

Director

09/11/2011

09/11/2011

23/11/2012

Active

NO

14

U51909MH2011PTC221827

PIMEX INDIA PRIVATE LIMITED

Director

24/09/2012

05/01/2012

-

Active

NO

15

U73100AP1950PTC000420

SOUTH INDIA RESEARCH INSTITUTE PRIVATE LIMITED

Director

31/12/2013

31/12/2013

-

Active

NO

 

 

Name :

Mr. Atul Churiwal

Designation :

Director

Address :

4, National Library Avenue, Alipore, Kolkata - 700027, West Bengal, India

Date of Birth/ Age:

23.12.1963

Date of Appointment :

14.03.2005

DIN No.:

00180595

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

U51109WB1995PTC070983

RANITAL INVESTMENTS PRIVATE LIMITED

Director

06/04/1995

06/04/1995

-

Active

NO

2

U24219WB1995PTC074696

KRISHI RASAYAN EXPORTS PRIVATE LIMITED

Managing director

09/10/1995

09/10/1995

-

Active

NO

3

U51109WB1995PTC076240

SHLOKE PROPERTIES AND INVESTMENTS PRIVATE LIMITED

Director

29/12/1995

29/12/1995

-

Active

NO

4

U45201WB1993PTC058470

SHRESHTA CONSTRUCTION PRIVATE LIMITED

Director

18/10/2004

18/10/2004

-

Active

NO

5

U24100MH1981PLC023801

AKOLA CHEMICALS (INDIA) LIMITED

Director

14/03/2005

14/03/2005

-

Active

NO

6

U51109WB2005PTC105670

PRIMEROSE VINIMAY PRIVATE LIMITED

Director

20/12/2005

20/12/2005

-

Active

NO

7

U11102WB2007PTC113751

VANDAN HYDROCARBON PRIVATE LIMITED

Director

28/02/2007

28/02/2007

-

Active

NO

8

U74999WB2007PTC116917

KRISH BIOTECH RESEARCH PRIVATE LIMITED

Director

03/07/2007

03/07/2007

-

Active

NO

9

U51109WB2009PTC135610

TRULY PEST SOLUTION PRIVATE LIMITED

Director

03/06/2009

03/06/2009

-

Active

NO

10

U90009WB2008PTC126475

TIME ENVIRO-TECH PRIVATE LIMITED

Director

31/10/2009

31/10/2009

-

Active

NO

11

U51101WB2010PTC141453

PRISM DEALTRADE PRIVATE LIMITED

Director

28/01/2010

28/01/2010

30/03/2010

Active

NO

12

U51909WB2010PTC141454

REGAL VINTRADE PRIVATE LIMITED

Director

28/01/2010

28/01/2010

30/03/2010

Active

NO

13

U51909WB2010PTC141463

IDEAL DEALCOMM PRIVATE LIMITED

Director

28/01/2010

28/01/2010

30/03/2010

Active

NO

14

U51909WB2010PTC141527

KRISHNA KRIPA SALES PRIVATE LIMITED

Director

29/01/2010

29/01/2010

30/03/2010

Active

NO

15

U51909WB2010PTC141806

ASTRIX SALES PRIVATE LIMITED

Director

05/02/2010

05/02/2010

30/03/2010

Active

NO

16

U51909WB2010PTC141818

TRINITY COMMOSALES PRIVATE LIMITED

Director

05/02/2010

05/02/2010

30/03/2010

Active

NO

17

U70101WB2005PTC104051

EVERGREEN NIRMAN PRIVATE LIMITED

Director

13/10/2010

13/10/2010

-

Active

NO

18

U24219OR1992PTC003216

KRISHI RASAYAN PRIVATE LIMITED.

Director

01/04/2011

01/04/2011

-

Active

NO

19

U70109WB2008PTC126418

NAVNEET PROMOTERS PRIVATE LIMITED

Director

03/03/2012

03/03/2012

-

Active

NO

20

U74900WB2012PTC188539

AR AGROCHEM PRIVATE LIMITED

Director

22/11/2012

22/11/2012

-

Strike off

NO

 

 

Name :

Mr. Rajesh Kumar Agarwal

Designation :

Director

Address :

Agarwal House, Madnani Lane, Club Road, Mithanpura, Ramna, Muzaffarpur - 842001, Bihar, India

Date of Birth/ Age:

28.09.1969

Date of Appointment :

14.03.2005

DIN No.:

00210719

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

U24219WB1995PTC074696

KRISHI RASAYAN EXPORTS PRIVATE LIMITED

Whole-time director

12/08/1997

12/08/1997

-

Active

NO

2

U25206DL1992PTC047288

WEGMANS INDUSTRIES PRIVATE LIMITED

Director

25/04/2003

25/04/2003

13/07/2012

Active

NO

3

U24100MH1981PLC023801

AKOLA CHEMICALS (INDIA) LIMITED

Director

14/03/2005

14/03/2005

-

Active

NO

4

U01122DL2005PTC134064

GLOBE AGRITECH PRIVATE LIMITED

Director

16/03/2005

16/03/2005

-

Active

NO

5

U11102WB2007PTC113751

VANDAN HYDROCARBON PRIVATE LIMITED

Director

28/02/2007

28/02/2007

-

Active

NO

6

U70101DL1999PLC098885

MT. EVEREST CONSTRUCTIONS LIMITED

Director

01/07/2007

01/07/2007

01/08/2010

Active

NO

7

U74999WB2007PTC116917

KRISH BIOTECH RESEARCH PRIVATE LIMITED

Director

03/07/2007

03/07/2007

-

Active

NO

8

U51109WB2009PTC135610

TRULY PEST SOLUTION PRIVATE LIMITED

Director

03/06/2009

03/06/2009

-

Active

NO

9

U74900WB2012PTC188539

AR AGROCHEM PRIVATE LIMITED

Director

22/11/2012

22/11/2012

-

Strike off

NO

10

U74899DL1951GAP001947

PHD CHAMBER OF COMMERCE AND INDUSTRY

Director

20/12/2013

31/12/2012

-

Active

NO

 

 

Name :

Ms. Priyanka Vijay Rai

Designation :

Director

Address :

Flat No. 40, Shirin Building, Daulat Shirin CHS, Limited, 31, Colaba Road, Colaba, Mumbai - 400005, Maharashtra, India

Date of Birth/ Age:

25.05.1977

Date of Appointment :

29.03.2006

DIN No.:

02673947

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

Company/ LLP Status

Defaulting status

1

U24100MH1981PLC023801

AKOLA CHEMICALS (INDIA) LIMITED

Director

29/03/2006

29/03/2006

Active

NO

2

U70200MH1999PTC121160

HAVIRA CONSULTANTS PRIVATE LIMITED

Director

30/09/2013

25/07/2013

Active

NO

 

 

Name :

Mr. Abdulrahim Abdulla Alkhaja

Designation :

Additional Director

Address :

C/O Alkhaja Pimex, Post Office Box 11179, Dubai, United Arab Emirates

Date of Birth/ Age:

15.10.1949

Date of Appointment :

30.09.2013

DIN No.:

03288867

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

Company/ LLP Status

Defaulting status

1

U51909MH2011PTC221827

PIMEX INDIA PRIVATE LIMITED

Managing director

01/10/2011

10/09/2011

Active

NO

2

U24100MH1981PLC023801

AKOLA CHEMICALS (INDIA) LIMITED

Director

30/09/2013

03/04/2013

Active

NO

 

 

Name :

Mr. Karan Vijay Rai

Designation :

Director

Address :

Flat No. 40, Shirin Building, Daulat Shirin CHS, Limited, 31, Colaba Road, Colaba, Mumbai - 400005, Maharashtra, India

Date of Birth/Age :

10.10.1981

Date of Appointment :

28.09.2012

DIN No.:

03438712

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

Company/ LLP Status

Defaulting status

1

U24100MH1981PLC023801

AKOLA CHEMICALS (INDIA) LIMITED

Director

28/09/2012

15/03/2011

Active

NO

2

U70200MH1999PTC121160

HAVIRA CONSULTANTS PRIVATE LIMITED

Director

21/09/2012

21/09/2012

Active

NO

3

U51909MH2011PTC221827

PIMEX INDIA PRIVATE LIMITED

Director

15/12/2014

15/12/2014

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Ganesh Ingle

Designation :

Store Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

No. of Shares

 

A.S.N. Vadoliwala and Roshan Vodaliwala

3500

Mr.Hanuwant Rai Verma

666

Ranjit Kumar Chowdhury

2767

Rajendra G.Rathi

160

Anu P. Mahajan

6600

Parvez K. Dubash

4000

Rekha S. Agarwal

6424

Parul

1107

Gagan

2767

Nasiruddin K. Gangani

3000

Akhtar K. Gangani

4000

Priyanka Rai

37840

Pashupatendva Singh

1000

Kamla Devendra Jain

1000

Nayak Chand

830

 

 

As on 29.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

2.77

Bodies corporate

37.96

Directors or relatives of Directors

34.65

Other top fifty shareholders

24.62

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Agricultural Chemicals, Insecticides and Pesticides. 

 

 

Products :

·         Pharmaceutical and Nutraceuticals

·         Cosmetics

·         Animal Feed

·         Agriculture

·         Water Soluble Amino Acid Chelates

·         Readymade Agricultural Formulations.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Middle East

·         Dubai

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

 

 

 

NOT DIVULGED

Name of the Person (with Designation):

Contact Number:

Since How Long Known:

Maximum Limit Dealt:

Experience :

Remarks :

 

 

Customers :

Reference:

 

 

 

NOT DIVULGED

Name of the Person (with Designation):

Contact Number:

Since How Long Known:

Maximum Limit Dealt:

Experience :

Remarks :

 

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

·         State Bank of India, Diamond Garden Branch, Bahri Residency, Sion Trombay Road, Chembur (East) , Chembur, Mumbai - 400071, Maharashtra, India

·         Vijaya Bank , Excelsior Branch, D.S. Marg, Mumbai – 400001, Maharashtra, India

·         Deutsche Bank, Hazarimal Somani Marg, Fort, Mumbai – 400001, Maharashtra, India

·         Axis Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term Loan

 

 

Term Loan from Bank

(Secured against hypothecation of motor car)

0.000

0.276

Term Loan from Bank

(For hypothecation of motor car)

4.992

6.609

Deferred Payment Liabilities

Deferred Payment of Sales Tax

2.986

4.557

SHORT TERM BORROWINGS

 

 

Loans Repayable on Demand

From Bank

17.972

15.271

Total

25.950

26.714

 

Auditors :

 

Name :

K.J. Sheth and Associates

Chartered Accountants

Address :

2nd Floor, Seksaria Chambers, 139, N.M. Road, Fort, Mumbai - 400023, Maharashtra, India

Tel. No.:

91-22-22671618

E-Mail :

kiri.sheth@kjsa.org 

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

AAKPS1414Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 


 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued and Subscribed Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700,000

Equity Shares

Rs.10/- each

Rs. 7.000 Millions

 

 

 

 

 

Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

640,000

Equity Shares

Rs.10/- each

Rs. 6.400 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

6.400

5.800

5.800

(b) Reserves & Surplus

31.509

28.406

25.983

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

1.200

0.000

Total Shareholders’ Funds (1) + (2)

37.909

35.406

31.783

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.978

11.978

8.282

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

7.978

11.978

8.282

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

17.972

15.272

10.640

(b) Trade payables

8.881

11.607

17.609

(c) Other current liabilities

0.183

0.545

0.574

(d) Short-term provisions

1.813

1.899

1.890

Total Current Liabilities (4)

28.849

29.323

30.713

 

 

 

 

TOTAL

74.736

76.707

70.778

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

22.923

24.353

15.418

(ii) Intangible Assets

0.750

0.750

0.750

(iii) Capital work-in-progress

0.000

0.000

4.989

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.164

0.164

0.164

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.445

0.416

0.406

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

24.282

25.683

21.727

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

26.040

26.169

20.728

(c) Trade receivables

18.044

19.151

24.475

(d) Cash and cash equivalents

0.474

1.028

1.501

(e) Short-term loans and advances

5.896

4.676

2.347

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

50.454

51.024

49.051

 

 

 

 

TOTAL

74.736

76.707

70.778

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

73.334

66.299

59.565

 

 

Other Income

0.089

0.029

0.016

 

 

TOTAL                                     (A)

73.423

66.328

59.581

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

35.676

27.254

 

 

 

Employee Benefit Expenses

14.080

13.981

 

 

 

Operating Expenses

8.208

7.216

 

 

 

Other Expenses

8.237

9.815

 

 

 

TOTAL                                     (B)

66.201

58.266

51.137

 

 

 

 

 

 

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

7.222

8.062

8.444

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.343

2.590

2.095

 

 

 

 

 

 

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

3.879

5.472

6.349

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

3.176

2.949

2.096

 

 

 

 

 

 

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

0.703

2.523

4.253

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

3.182

 

 

 

 

 

 

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

0.703

2.523

1.071

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

2.412

0.000

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.10

3.60

1.53

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.96

3.81

1.80

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

9.85

12.16

14.18

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.94

3.30

6.48

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.07

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.44

0.67

0.60

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.75

1.74

1.60

 


 

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

5.800

5.800

6.400

Reserves & Surplus

25.983

28.406

31.509

Share Application money pending allotment

0.000

1.200

0.000

Net worth

31.783

35.406

37.909

 

 

 

 

long-term borrowings

8.282

11.978

7.978

Short term borrowings

10.640

11.607

8.881

Total borrowings

18.922

23.585

16.859

Debt/Equity ratio

0.595

0.666

0.445

 

 

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

59.565

66.299

73.334

 

 

11.305

10.611

 

 

 

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

59.565

66.299

73.334

Profit

1.071

2.523

0.703

 

1.80%

3.81%

0.96%

 

 


 

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

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

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

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10092450

28/03/2012 *

28,000,000.00

STATE BANK OF INDIA

DIAMOND GARDEN BRANCH, BAHRI RESIDENCY, SION TROMBAY ROAD, CHEMBUR (EAST), CHEMBUR, MUMBAI, MAHARASHTRA - 400071, INDIA

B37733524

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and Advances from Related Parties

0.000

0.536

Total

0.000

0.536

 

 

OPERATIONS

 

Despite discontinuing consumer marketing the sales of the company increased from Rs. 66.328 Millions to Rs. 73.423 Millions for the current year. The operational profit (profit before depreciation and tax) however, was lower Rs. 3.879 Millins for Current Year as against Rs. 5.472 Millions for the previous year. this was after write off of old packing material which will now required as the product range had been discontinue as the past dues of tax and other expenses not related to current year had to absorbed.

 

After providing for depreciation (which was higher) and tax, the profit for the year was Rs. 0.703 Millions compared to Rs. 2.523 Millions for the previous year.

 

 

BUSINESS OPERATIONS AND PERFORMANCE

 

The company has now recovered from the problems of the retail market conditions. The sales have increased from Rs. 54.000 Millions to Rs. 63.000 Millions. They continued to focus on manufacture of Protein Hydrolysate which provided more certainty in terms of margin and recovery. The development of special 95% grade for new markets made a great difference in the last quarter of the year. this will be the product of the future.

 

The toll manufacturing work had to change as the two major customers became poor pay masters and diverted their activity to others. Hence the manufacture of paints was discontinued. The company has made arrangements to find new parties for the facilities. The manufacture of Ester discontinued in the year and the facilities are being modified to make surface coatings.

FIXED ASSETS

 

·         Land

·         Factory Building, Akola

·         Office Premises, Mumbai

·         Plant and Machinery

·         Electrical Installation

·         Tools and Equipment’s

·         R & D Equipments

·         Laboratory Equipments

·         Furniture and Fixture

·         Boilers

·         Office Equipments

·         Vehicles

·         Computers

 


 

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.61.89

UK Pound

1

Rs.93.92

Euro

1

Rs.72.01

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.