MIRA INFORM REPORT

 

 

Report No. :

305503

Report Date :

30.01.2015 

 

IDENTIFICATION DETAILS

 

Name :

KHUSHBU DYE-CHEM PRIVATE LIMITED (w.e.f. 30.05.2003)

 

 

Formerly Known As :

KHUSHBU CHEMICAL AND SOLVENTS PRIVATE LIMITED

 

 

Registered Office :

M-403, Vardhaman Nagar, Dr. R.P. Road , Mulund (West), Mumbai – 400 080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.03.2003

 

 

Com. Reg. No.:

11-139518

 

 

Capital Investment / Paid-up Capital :

Rs.15.005 millions

 

 

CIN No.:

[Company Identification No.]

U51410MH2003PTC139518

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCK1837C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Importer, Dealer and Distributor of Chemicals and Solvents.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management of the company has failed to file its financial for the year 2014 with the Government Department.

 

As per available financial of 2013, external borrowings of the company seems to be increasing compared to previous year.

 

However, trade relations are fair. Business is active. Payment terms are 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.

 

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. Darshan Shah

Designation :

Accounts Department

Contact No.:

91-9773222422

Date :

29.01.2015

 

 

LOCATIONS

 

Registered Office :

M-403, Vardhaman Nagar, Dr. R.P. Road , Mulund (West), Mumbai – 400 080, Maharashtra, India

Tel. No.:

91-67102828/ 3838

Mobile No.:

91-9773222422 (Mr. Darshan Shah)

Fax No.:

Not Available

E-Mail :

bmsofficedoc@gmail.com

darshan.shah@khushbudyechem.com

accounts@khushbudyechem.com

Website :

http://www.khushbudyechem.com  

Location :

Owned

 

 

Head Office/ Corporate Office :

Gala No.99, 2nd Floor, New Unique Industries Estate, Dr. R.P. Road, Opposite Jawahar Talkies, Mulund (West), Mumbai – 400 080, Maharashtra, India

Tel. No.:

91-22-25939696/ 67102828/ 3838/ 66932266/ 66982277

Fax No.:

91-22-25929595

E-Mail :

kdcpltd@yahoo.co.in

info@khushbudyechem.com

 

 

Branch Office 1/ Godown 1:

Survey 161, Paiki, Plot No.1, Gala No.1, 2, and 3, N H No.8, B Veraval Shapar, Rajkot Bhakti Nagar, Rajkot – 360 002, Gujarat, India

 

 

Branch Office 2/ Godown 2:

Plot No.5105, G.I.D.C., Ankleshwar, District Bharuch, Ankleshwar, Gujarat, India

 

 

Branch Office 3/ Godown 3:

3-6-97, Shop No.5, Ground Floor, Ishan Surabhi Arcade, Shyeedyar Jung Lane, Basheer Bag, Hyderabad, Telangana, India

 


 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Ashok Manilal Dand

Designation :

Director

Address :

M-403, Vardhaman Nagar, Dr. R.P. Road , Mulund (West), Mumbai – 400 080, Maharashtra, India

Date of Birth/Age :

24.11.1958

Date of Appointment :

10.03.2003

DIN No.:

01598980

PAN No.:

ADDPD9387M

 

 

Name :

Mrs. Urmila Ashok Dand

Designation :

Director

Address :

M-403, Vardhaman Nagar, Dr. R.P. Road , Mulund (West), Mumbai – 400 080, Maharashtra, India

Date of Birth/Age :

26.01.1968

Date of Appointment :

10.03.2003

DIN No.:

01439654

PAN No.:

ADPPD8200R

 

 

KEY EXECUTIVES

 

Name :

Mr. Darshan Shah

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

SHAREHOLDING DETAILS FILE ATTACHED

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

93.00

Other top fifty shareholders

 

7.00

Total

 

100.00

 

 

                 

BUSINESS DETAILS

 

Line of Business :

Trader, Importer, Dealer and Distributor of Chemicals and Solvents.

 

 

Products :

Chemicals and Solvents

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

·         Chemicals

Countries :

·         France

·         China

·         Singapore

·         Taiwan

·         Korea

 

 

Terms :

 

Selling :

L/C / Cash / Credit

 

 

Purchasing :

L/C / Cash / Credit

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

C J Shah and Company – Mumbai

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Retailers and End Users

 

Reference :

Dr. Reddy's Laboratories Limited – Hyderabad

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

Banker Name

The Cosmos Co-operative Bank Limited

Branch Address

Mulund Branch, Goverdhan Nagar, L B S Marg, Mulund (West), Mumbai – 400 080, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

HDFC Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term loans from banks

107.489

90.046

Total

107.489

90.046

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. M. S. and Associates

Chartered Accountants

Address :

28, Shanti Shopping Centre, Dr. R.P. Road, Mulund (West), Mumbai – 400 080, Maharashtra, India

PAN No.:

ABSPS4301D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AFTER 30.09.2013

 

Authorised Capital : Rs.45.000 millions

 

Issued, Subscribed & Paid-up Capital : Rs.28.006 millions

 

AS ON 30.09.2013

Authorised Capital :

No. of Shares

Type

Value

Amount

200000

Equity Shares

Rs.100/- each

Rs.20.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

150062

Equity Shares

Rs.100/- each

Rs.15.006 millions

 

 

 

 

 

AS ON 31.03.2013

Authorised Capital :

No. of Shares

Type

Value

Amount

200000

Equity Shares

Rs.100/- each

Rs.20.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

150050

Equity Shares

Rs.100/- each

Rs.15.005 millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

15.005

15.000

13.052

(b) Reserves & Surplus

18.367

12.365

6.815

(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)

33.372

27.365

19.867

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

199.232

156.289

61.993

(b) Deferred tax liabilities (Net)

0.000

0.000

0.010

(c) Other long term liabilities

0.000

0.000

0.031

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

199.232

156.289

62.034

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

484.684

337.239

374.336

(c) Other current liabilities

13.039

12.429

45.924

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

497.723

349.668

420.260

 

 

 

 

TOTAL

730.327

533.322

502.161

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.579

2.483

1.967

(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

0.100

0.100

28.524

(c) Deferred tax assets (net)

0.092

0.006

0.000

(d)  Long-term Loan and Advances

0.216

0.161

17.717

(e) Other Non-current assets

0.019

0.039

0.170

Total Non-Current Assets

4.006

2.789

48.378

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

37.691

9.929

31.053

(c) Trade receivables

608.114

434.554

418.318

(d) Cash and cash equivalents

51.697

49.698

2.480

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

28.819

36.352

1.932

Total Current Assets

726.321

530.533

453.783

 

 

 

 

TOTAL

730.327

533.322

502.161

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

NA

NA

1555.393

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

NA

5.484

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

NA

NA

0.220

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

NA

NA

5.264

 

 

 

 

 

Less

TAX                                                                 

NA

NA

1.712

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

6.002

5.550

3.552

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

40.00

37.00

27.22

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

3600.000

 

 

 

 

 

Expected Sales (2014-2015): Rs.4100.000 millions

 

The above information has been parted by Mr. Darshan Shah (Accounts Department).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

NA
NA

0.23

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA
NA

1.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA
NA

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.97

5.71

3.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.46

1.52

1.08

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

13.052

15.000

15.005

Reserves & Surplus

6.815

12.365

18.367

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

19.867

27.365

33.372

 

 

 

 

Long Term borrowings

61.993

156.289

199.232

Short Term borrowings

0.000

0.000

0.000

Total borrowings

61.993

156.289

199.232

Debt/Equity ratio

3.120

5.711

5.970

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

Current Maturities of Long Term Debts

0.000

0.000

0.000

 

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 two 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

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

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Other loans and advances

91.743

66.243

Total

91.743

66.243

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10535968

25/10/2014

30,000,000.00

THE COSMOS CO- OPERATIVE BANK LIMITED

MULUND BRANCH, GOVERDHAN NAGAR, L B S MARG, MULUND 
(WEST), MUMBAI, MAHARASHTA - 400080, INDIA

C36620920

2

10447730

31/08/2013

36,000,000.00

THE COSMOS CO- OPERATIVE BANK LIMITED

MULUND BRANCH, GOVERDHAN NAGAR, L B S MARG, MULUND 
(WEST), MUMBAI, MAHARASHTA - 400080, INDIA

B84346451

3

10385416

08/10/2012

24,000,000.00

THE COSMOS CO- OPERATIVE BANK LIMITED

MULUND BRANCH, GOVERDHAN NAGAR, L B S MARG, MULUND 
(WEST), MUMBAI, MAHARASHTA - 400080, INDIA

B61708558

4

10323779

23/11/2011

5,000,000.00

THE COSMOS CO- OPERATIVE BANK LIMITED

MULUND BRANCH, GOVERDHAN NAGAR, L B S MARG, MULUND 
(WEST), MUMBAI, MAHARASHTA - 400080, INDIA

B28089787

5

10256766

25/11/2010

10,000,000.00

THE COSMOS CO- OPERATIVE BANK LIMITED

MULUND BRANCH, GOVERDHAN NAGAR, L B S MARG, MULUND 
(WEST), MUMBAI, MAHARASHTA - 400080, INDIA

B00097170

6

10228817

25/06/2010

10,000,000.00

THE COSMOS CO- OPERATIVE BANK LIMITED

MULUND BRANCH, GOVERDHAN NAGAR, L B S MARG, MULUND 
(WEST), MUMBAI, MAHARASHTA - 400080, INDIA

A89031090

7

10060176

03/02/2014 *

315,000,000.00

THE COSMOS CO- OPERATIVE BANK LIMITED

MULUND BRANCH, GOVERDHAN NAGAR, L B S MARG, MULUND 
(WEST), MUMBAI, MAHARASHTA - 400080, INDIA

B95890638

 

* Date of charge modification

 

 

 

FIXED ASSETS 

 

·         Furniture and Fixtures

·         Plant and Equipment

·         Vehicles

 


 

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.61.50

UK Pound

1

Rs.93.12

Euro

1

Rs.69.33                         

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

-- PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

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

 

28

 

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.