MIRA INFORM REPORT

 

 

Report No. :

297052

Report Date :

19.01.2015

 

IDENTIFICATION DETAILS

 

Name :

SUPER CRYOGENIC SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

C-18-19, Sector – 8, Noida – 201301, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.01.1996

 

 

Com. Reg. No.:

55-075387

 

 

Capital Investment / Paid-up Capital :

Rs.0.500 Million

 

 

CIN No.:

[Company Identification No.]

U35303DL1996PTC075387

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELS10788B

 

 

PAN No.:

[Permanent Account No.]

AACCS2982A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Supplier of a premium range of Cryogenic Storage Tank, Cryogenic CO2 Storage / Tranport Tank, Atmosphric Vaporizer and Allied Equipments.

 

 

No. of Employees :

21 (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 12000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

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

 

As per available financial of 2013, the company has taken huge external borrowing, which acts as threatening to the liquidity position of the company.

 

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

 

 

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. J. P. Badola

Designation :

Director 

Contact No.:

91-9717762263

Date :

07.01.2015

 

 

LOCATIONS

 

Registered Office / Factory  :

C-18-19, Sector – 8, Noida – 201301, Uttar Pradesh, India

Tel. No.:

91-120-4625500/ 4625535/ 2424079/ 2424080/ 2424559/ 3914024

Fax No.:

91-120-4307534/ 2424529/ 4625535

E-Mail :

mail@supercryo.com

supercryo@vsnl.com

supercryo@gmail.com

prnoida@yahoo.co.in

mbg_fca@hotmail.com

Area :

1600 Sq. Ft.

Location :

Owned

 

 

DIRECTORS

 

As on: 27.09.2013

 

Name :

Mr. Prakash Rajotia

Designation :

Director

Address :

D -47, Sector- 55, GB Nagar, Noida - 201301, Uttar Pradesh, India

Date of Birth/Age :

17.08.1972

Date of Appointment :

13.09.2002

PAN No.:

ABVPR2817B

DIN No.:

00776873

 

 

Name :

Mr. Banwari Lal Sharma

Designation :

Director

Address :

D -47, Sector- 55, GB Nagar, Noida - 201301, Uttar Pradesh, India

Date of Appointment :

24.08.2012

PAN No.:

AFYPS3488R

DIN No.:

00895585

 

 

Name :

Ms. Kusum Sharma

Designation :

Director

Address :

D-47, Sector- 55, GB Nagar, Noida - 201301, Uttar Pradesh, India

Date of Appointment :

24.08.2012

PAN No.:

BLAPS9995N

DIN No.:

01267381

 

 

Name :

Mr. J. P. Badola

Designation :

Director 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 27.09.2013

 

Names of Shareholders

 

No. of Shares

% of holding

Banwari Lal Sharma

3203

64.01

Shanti Sharma

1200

23.98

Deepak Rajotia

101

2.02

Kusum Sharma

100

2.00

Kanwal Rajotia

100

2.00

Neelam Sharma

100

2.00

Prakash Rajotia

200

4.00

 

 

 

Total

5004

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 27.09.2013

 

Category

 

Percentage

Directors or relatives of directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of a premium range of Cryogenic Storage Tank, Cryogenic CO2 Storage / Tranport Tank, Atmosphric Vaporizer and Allied Equipments.

 

 

Products :

·         Vacuum Insulated Cryogenic Tanks

·         Ammonia Storage Tank

·         Liquid Carton Dioxide Storage and Transport Systems

·         Ammonia. LPG, Propane Storage Tanks and Allied Systems

·         Pressure Vessels, Heat Exchangers, Reactors, Vaporizers

·         Turnkey Cylinder Filling Stations

·         Process Pipeline Back-up Systems

·         Atmospheric Vaporizers, Phase Separators, Cryo Treatment Units, etc.

·         Cylinder Filling Manifolds

·         Cylinder Test Stations.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • African Countries
  • China
  • Hongkong

 

 

Imports :

--

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

--

 

 

Customers :

Wholesalers and Retailers

 

 

No. of Employees :

21 (Approximately)

 

 

Bankers :

·         Corporation Bank, G-28/29, Sector- 18, Noida – 201301, Uttar Pradesh, India

·         Citi Bank

·         ICICI Bank Limited

·         HDFC Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

ICICI Car loan

(secured by hypothecation of Swift Car)

0.000

0.012

HDFC Car Loan (SX4) No.15718522

0.000

0.163

HDFC Car Loan (Aveo) No.16769390

0.000

0.046

Corporation Bank Car Loan Toyota

0.094

0.221

Corporation Bank Car Loan A/C (Ritz)

0.000

0.129

 

 

 

Short Term Borrowings

 

 

National Small Industries

1.693

1.967

Corporation Bank New OD A/C No CMTSC/1/5

19.162

9.098

Corporation Bank OD A/C01070004

0.000

9.810

Corporation Bank SDL A/C No 100005

0.000

1.679

 

 

 

Total

20.949

23.125

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M B Gupta and Company

Chartered Accountant

Address :

R-52, III Floor, Shakarpur, Vikas Marg, New Delhi – 110092, India

Tel No.:

91-11-22012352

PAN No.:

AAGFM7201B

 

 

CAPITAL STRUCTURE

 

As on: 27.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs.1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5004

Equity Shares

Rs.100/- each

Rs.0.500 Million

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.500

0.500

0.500

(b) Reserves & Surplus

3.621

3.168

2.698

(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)

4.121

3.668

3.198

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.534

1.740

1.088

(b) Deferred tax liabilities (Net)

0.010

0.050

0.108

(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)

1.544

1.790

1.196

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

20.855

22.554

11.772

(b) Trade payables

48.009

69.398

60.663

(c) Other current liabilities

27.095

25.634

30.851

(d) Short-term provisions

0.623

2.326

1.220

Total Current Liabilities (4)

96.582

119.912

104.506

 

 

 

 

TOTAL

102.247

125.370

108.900

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

20.633

21.097

22.272

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.214

0.214

0.215

Total Non-Current Assets

20.847

21.311

22.487

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

13.236

25.335

17.965

(c) Trade receivables

53.674

61.578

52.236

(d) Cash and cash equivalents

7.753

8.768

8.160

(e) Short-term loans and advances

6.737

8.358

8.052

(f) Other current assets

0.000

0.020

0.000

Total Current Assets

81.400

104.059

86.413

 

 

 

 

TOTAL

102.247

125.370

108.900

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                         (A)

134.721

155.479

137.514

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                         (B)

128.616

150.085

133.526

 

 

 

 

 

 

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

6.105

5.394

3.988

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.244

2.304

1.139

 

 

 

 

 

 

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

2.861

3.090

2.849

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

2.026

2.231

2.403

 

 

 

 

 

 

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

0.835

0.859

0.446

 

 

 

 

 

Less

TAX                                                                  (H)

0.382

0.309

(0.267)

 

 

 

 

 

 

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

0.453

0.550

0.713

 

 

 

 

 

 

Earnings Per Share (Rs.)

90.46

109.91

142.49

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

128.600

 

Expected Sales (2014-2015): Rs.130.000 Millions

 

The above information has been parted by Mr. J. P. Badola (Director)

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

0.82

0.69

0.41

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.23

0.14

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.43

6.62

4.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.84

0.87

0.83

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

0.500

0.500

0.500

Reserves & Surplus

2.698

3.168

3.621

Net worth

3.198

3.668

4.121

 

 

 

 

long-term borrowings

1.088

1.740

1.534

Short term borrowings

11.772

22.554

20.855

Total borrowings

12.860

24.294

22.389

Debt/Equity ratio

4.021

6.623

5.433

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

137.514

155.479

134.721

 

 

13.064

(13.351)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

137.514

155.479

134.721

Profit

0.713

0.550

0.453

 

0.52%

0.35%

0.34%

 

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

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

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

No

 

UNSECURED LOAN

 

UNSECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

B. L. Sharma

0.070

0.020

Kanwal Rajotia

0.039

0.039

Manju Sharma

0.138

0.138

Neelam Sharma

0.146

0.146

Prakash Rajotia

0.597

0.526

Shanti Sharma

0.310

0.160

J. P Badola

0.140

0.140

 

 

 

Total

1.440

1.169

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10352064

02/01/2013 *

29,000,000.00

Corporation Bank

Mid Corporate Branch, G28/29, Sector-18, Noida, Uttar Pradesh - 201301, India

B67041756

2

10330659

15/12/2011

413,000.00

Corporation Bank

Corporation Bank, G28/29 Sector-18, Noida, Uttar Pradesh - 201301, India

B30181887

3

10265839

10/01/2011

10,000,000.00

Corporation Bank

Sme Branch, G-28/29, Sector-18, Noida, Uttar Pradesh - 201301, India

B05014626

4

10265838

10/01/2011

20,000,000.00

Corporation Bank

Sme Branch, G-28/29, Sector-18, Noida, Uttar Pradesh - 201301, India

B05014378

5

10244425

31/08/2010

322,813.00

Corporation Bank

Sme Branch, G28/29, Sector-18, Noida, Uttar Pradesh - 201301, India

A96443262

6

10089322

17/09/2007

3,000,000.00

Corporation Bank

Sme Branch, Sector-18, Noida, Uttar Pradesh - 201301, India

A33132531

7

90053630

25/06/1999

450,000.00

Corporation Bank

S.S.I. Branch, G- 28;29; Sec. 18, Noida, Uttar Pradesh, India

-

 

*Date of modification Charges

 


FIXED ASSETS

 

·         Air conditioner

·         Crane

·         Land and Site developments

·         Building

·         Plant and Machinery

·         Generator

·         Motor Car

·         Office Automaton

·         Scooter

·         Cycle

·         Water cooler

·         Books (technical)

·         Furniture

·         Refrigerator

·         Computer

·         Photocopy Machine

·         Television

 


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.61.89

UK Pound

1

Rs.93.92

Euro

1

Rs.72.01

 

 

INFORMATION DETAILS

 

Information Gathered by :

SNJ

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

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

 

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.