MIRA INFORM REPORT

 

 

Report No. :

303346

Report Date :

20.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DHANLAXMI BUILDER

 

 

Registered Office :

L-35/04, Ambika Park, Village Lavachha, Taluka- Vapi, District Valsad – 396193, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.12.2014 (9 Months)

 

 

Date of Incorporation :

20.01.2010

 

 

Capital Investment / Paid-up Capital :

Rs.27.080 Millions

 

 

IEC No.:

--

 

 

TIN No.:

--

 

 

Com. Reg. No.:

1381 DT. 22.02.2010

 

 

PAN No.:

[Permanent Account No.]

AAHFD0400C

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

Construction of Residential Building.

 

 

No. of Employees :

7 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established partnership concern having a satisfactory track record.

 

The rating takes into consideration concern’s sound operational risk profile marked by adequate financial base and fair profitability margins of the concern.

 

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

 

The concern can be considered for business dealings at usual trade terms and conditions.

 

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. Suresh Kumar Modi

Designation :

Partner

Contact No.:

91-9328275480

Date :

16.01.2015

 

 

LOCATIONS

 

Registered Office / Site :

L-35/04, Ambika Park, Village Lavachha, Taluka- Vapi, District Valsad – 396193, Gujarat, India 

Tel. No.:

91-260-2669941

Mobile No.:

91-9328275480 (Mr. Suresh Kumar Modi)

91-9825134741 (Mr. Prafulla Ghosh)

Fax No.:

Not Available

E-Mail :

info.dhanlaxmibuilder@gmail.com

skmodivapi@gmail.com

Location :

Owned

 

 

PARTNERS

 

Name :

Mr. Suresh Kumar Modi

Designation :

Partner

Address :

A-3/11, Ambika Park, Lavachha, Taluka- Vapi, District – Valsad, Gujarat, India

Date of Birth/Age :

14.07.1960

Qualification :

B. Com

Experience :

32 Years

PAN No.:

ADBPM3437B

 

 

Name :

Mr. Prafulla P Ghosh

Designation :

Partner

Address :

Bungalow No.106, Ambika Park, Lavachha, Taluka- Vapi, District – Valsad, Gujarat, India

Date of Birth/Age :

10.01.1969

Qualification :

B. Com

Experience :

24 Years

PAN No.:

AEKPG4135L

 

 

BUSINESS DETAILS

 

Line of Business :

Construction of Residential Building.

 

 

Brand Names :

“DHANLAXMI RESIDENCY”

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Credit

 

 

Purchasing :

Credit

 

 

PRODUCTION DETAILS:

 

Particulars

 

Installed Capacity

Actual Production

Residential Apartments

168730 sq. ft.

233 Flats

129440 sq. ft.

173 Flats (7 Buildings)

 

 

GENERAL INFORMATION

 

Suppliers :

·         Ambika Paints

·         Arihant Marble

·         Darshan Minerals

·         Dhaval Transline

·         Harshank Steel and Ceramics

·         Harsh Electricals

·         Mohit Plywood and Timer Traders

·         Panchratna Traders

 

 

Customers :

End Users

 

 

No. of Employees :

7 (Approximately)

 

 

Bankers :

·         Dena Bank, Amli, Silvassa, Union Territory of Dadra and Nagar Haveli, India

Tel. No.: 91-260-2640885 / 2643988

 

·         Bank of Baroda, Lavachha Branch, Taluka-Vapi, Valsad, Gujarat, India

Tel. No.: 91-260-2667700

 

 

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shailendra Jain and Associates

Chartered Accountants

Address :

42-43-44, Sahara Market, Near Reliance Petrol Pump, Vapi Silvassa Road, Vapi – 396191, Gujarat, India

Tel. No.:

91-260-6543877

Mobile No.:

91-9825198946

Fax No.:

91-260-2422966

E-Mail :

sjain9_vapi@rediffmail.com

PAN No.:

ABNPJ2331F

 

 

Membership :

--

 

 

Sister Concern :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.12.2014

 

Capital Accounts

 

Rs. In Millions

Prafulla P Ghosh

6.662

S. K. Modi

20.418

 

 

TOTAL

27.080

 

 

 

 

 

AS ON 31.03.2014

 

Partner’s Capital Accounts

(Rs. In Millions)

Partner’s Name

Ratio

Opening Balance

01.04.2013

Additions

Drawings

Interest on Capital Allowed

Remuneration

Profit for the year

Closing Balance 31.03.2014

 

 

 

 

 

 

 

 

 

Suresh Kumar Modi

75%

6.162

18.231

4.861

1.459

0.350

0.551

21.892

Prafulla P Ghosh

25%

2.187

4.865

0.636

0.343

0.350

0.184

7.292

 

 

 

 

 

 

 

 

 

Total

100%

8.349

23.096

5.497

1.802

0.700

0.735

29.184

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2014

(9 Months)

31.03.2014

31.03.2013

31.03.2012

SHAREHOLDERS FUNDS

 

 

 

 

1] Share Capital

27.080

29.184

8.349

5.102

2] Share Application Money

0.000

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

0.000

NETWORTH

27.080

29.184

8.349

5.102

LOAN FUNDS

 

 

 

 

1] Secured Loans

0.000

0.000

0.000

2.846

2] Unsecured Loans

10.192

4.528

15.569

10.871

TOTAL BORROWING

10.192

4.528

15.569

13.717

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

37.272

33.712

23.918

18.819

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.748

0.688

0.574

0.019

Capital work-in-progress

0.000

0.000

0.000

0.000

 

 

 

 

 

INVESTMENT

0.000

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

0.000

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

66.053

51.683

36.141

29.573

 

Sundry Debtors

1.689

0.421

0.000

0.259

 

Cash & Bank Balances

2.377

2.072

2.581

1.582

 

Other Current Assets

0.032

0.000

0.000

0.000

 

Loans & Advances

66.053

0.758

2.301

0.533

Total Current Assets

70.602

54.934

41.023

31.947

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

 

Sundry Creditors

17.692

0.000

0.000

0.000

 

Other Current Liabilities & Provisions

8.798

21.910

17.679

13.147

Total Current Liabilities

26.490

21.910

17.679

13.147

Net Current Assets

44.112

33.024

23.344

18.800

 

 

 

 

 

PROFIT / (LOSS) A/C

(7.588)

0.000

0.000

0.000

 

 

 

 

 

TOTAL

37.272

33.712

23.918

18.819

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

 

31.12.2014

(9 Months)

 

SALES

 

 

 

 

 

Sales

 

 

19.970

 

 

Other Income

 

 

0.000

 

 

TOTAL                                             

 

 

19.970

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

 

1.514

 

 

Labour Charges

 

 

8.728

 

 

Consumable Store

 

 

0.054

 

 

Tempo Freight

 

 

0.017

 

 

Transportation

 

 

0.346

 

 

Accounting Charges

 

 

0.024

 

 

Bank Charges

 

 

0.001

 

 

Donation

 

 

0.021

 

 

Office Expenses

 

 

0.020

 

 

Salary

 

 

0.347

 

 

Site Expenses

 

 

0.002

 

 

Staff Welfare

 

 

0.009

 

 

Other Expenses

 

 

1.299

 

 

TOTAL                                             

 

 

12.382

 

 

 

 

 

 

NET PROFIT

 

 

7.588

 

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Flat Sales & Related Income

48.606

34.321

17.467

 

 

Other Income

0.066

0.054

0.006

 

 

TOTAL                                             

48.672

34.375

17.473

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase

39.869

22.828

19.506

 

 

Direct Expenses

17.851

13.699

9.871

 

 

Administrative & Selling Overheads

1.741

1.891

1.013

 

 

Increase / Decrease of Stock

(15.542)

(6.568)

(13.965)

 

 

TOTAL                                             

43.919

31.850

16.425

 

 

 

 

 

 

PROFIT BEFORE INTEREST & DEPRECIATION

4.753

2.525

1.048

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

1.384

0.066

0.007

 

 

 

 

 

 

PROFIT BEFORE DEPRECIATION

3.369

2.459

1.041

 

 

 

 

 

Less

DEPRECIATION                       

0.132

0.069

0.019

 

 

 

 

 

 

NET PROFIT

3.237

2.390

1.022

 

The above information has been parted by Mr. Suresh Kumar Modi (Partner)

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2014

(9  Months)

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

37.99

6.66

6.96

5.85

 

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

9.78

7.36

6.00

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

10.63

5.82

5.75

3.20

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.11

0.29

0.20

 

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.38

0.16

1.86

2.69

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.60

2.51

2.32

2.43

 

 

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

5.102

8.349

29.184

Reserves & Surplus

0.000

0.000

0.000

Net worth

5.102

8.349

29.184

 

 

 

 

Secured Loans

2.846

0.000

0.000

Unsecured Loans

10.871

15.569

4.528

Total borrowings

13.717

15.569

4.528

Debt/Equity ratio

2.689

1.865

0.155

 

 

 

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

17.467

34.321

48.606

 

 

96.491

41.622

 

 

 

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

17.467

34.321

48.606

Profit

1.022

2.390

3.237

 

5.85%

6.96%

6.66%

 

 

 

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

No

19]

Payments terms

Yes

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

No

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

No

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

No

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Dhansunkhbhai Desai

0.600

0.541

Rajesh Trivedi

0.230

0.208

Saroj Modi

2.829

4.925

Sunil Jain HUF

0.869

0.785

Alkarani Agarwal

0.000

2.750

B. N. Khandelia and Sons

0.000

0.900

Harsh Khandelia

0.000

0.300

Kailashji Khandelia

0.000

1.800

K. K. Khandelia and Sons

0.000

1.100

Kuldeep Sharma

0.000

0.600

Lalji Sahoo

0.000

0.070

Puneet Sharma

0.000

0.240

Renu Khandelia

0.000

0.950

Sudesh Sharma

0.000

0.400

 

 

 

Total

4.528

15.569

 

TRADE REFERENCES:

 

Name :

Shree Gopi Enterprise

Address :

Plot No-142, Bhadakmora, Sardar Chowk Road, 2nd Phase, GIDC, Vapi, Gujarat, India

Mobile No.:

91-9825111509

Person :

Mr. Mansukh Bahi

 

 

Name :

Shree Madhav Steel Corporation

Address :

Plot No-142, Bhadakmora, Sardar Chowk Road, 2nd Phase, GIDC, Vapi, Gujarat, India

Mobile No.:

91-9825128509

Person :

Mr. Navneet Bhai

 

 

Name :

Harshank Steel and Ceramics

Address :

9, Harshank Park, Bhilad-Sarigam Road, Bhilad, Taluka-Umbergaon, Valsad, Gujarat, India

Mobile No.:

91-9825111295

Person :

Mr. Lalit Bhai Gugolia

 

 

Name :

Nahar Logistic

Address :

11-A, Smit Shopping Centre, Above Hotel Plaza, GIDC, Char Rasta, Vapi, Gujarat, India

Mobile No.:

91-9825143335

Person :

Mr. Manoj Bhai Shah

 

 

 

FIXED ASSETS:

 

·         Computer

·         Air Conditioner

·         Office Equipment

·         Office Furniture

 


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 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.61.70

UK Pound

1

Rs.93.41

Euro

1

Rs.71.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

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

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

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.