|
Report No. : |
330553 |
|
Report Date : |
03.07.2015 |
IDENTIFICATION DETAILS
|
Name : |
ANUVI CHEMICALS LIMITED (w.e.f. 03.01.2008) |
|
|
|
|
Formerly Known
As : |
ANUVI CHEMICALS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
205, Narmada, 2nd Floor, Laxmi Industrial Premises,
Pokharan Road No. 1, Vartak Nagar, Thane – 400606, Maharashtra |
|
Tel. No.: |
91-22-25855400 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
26.04.1988 |
|
|
|
|
Com. Reg. No.: |
11-047161 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 17.142 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24110MH1988PLC047161 |
|
|
|
|
IEC No.: |
0391140710 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEA07414B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACA1007G / AAACA10079 |
|
|
|
|
Legal Form : |
A Closely Held Public Limited liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Speciality Ecofriendly Products and Customised
Solutions for Various Industries like Paint, Non – woven Textiles, Leather,
Construction Etc. |
|
|
|
|
No. of Employees
: |
15 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (29) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 45000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated during the year 1988.
It is engaged in the business of manufacturing of speciality eco-friendly products
and customized solutions for various industries like paint, non-woven
textiles, leather, construction etc. It has a moderate track record. In view of financials of year 2014, the company has incurred huge
accumulated losses which led to modest net worth position and huge borrowings
taken by the company. Further, there is unfavorable gap between trade payables and
receivables and company has average liquidity profile Trade relations are reported as fair. Business is active. Payments
terms are slow. In view of leverage balance sheet profile, company can be considered
for business dealing with some cautions.
|
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 – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
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) DEFAILTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2013.
INFORMATION PARTED BY
|
Name : |
Ms. Namrata |
|
Designation : |
Account Executive |
|
Contact No.: |
91-22-25855435 |
|
Date : |
03.07.2015 |
LOCATIONS
|
Registered Office : |
205, Narmada, 2nd Floor, Laxmi Industrial Premises, Pokharan
Road No. 1, Vartak Nagar, Thane – 400606, Maharashtra, India |
|
Tel. No.: |
91-22-25855400/ 25855379/ 25855434/ 25855435 |
|
Fax No.: |
91-22-25855714/ 25855435 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
560 sq ft |
|
Location : |
Owned |
|
|
|
|
Factory / Research: |
Plot No. W 71 B and Part, MIDC Industrial Area, Badlapur – 421503,
District – Thane, |
|
Tel. No.: |
91-251-2690418 |
|
Fax No.: |
91-251-2690769 |
|
Area : |
1382 sq. ft. |
|
Location : |
Leased |
|
|
|
|
Sales/ Marketing Office : |
G-210/211, Narmada, Laxmi Industrial Premises, Vartak Nagar, Thane
400606, Maharashtra, India |
DIRECTORS
As on 29.09.2014
|
Name : |
Dr Krishna Kumar Saxena |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25 E/4, Model Town, Balrajeshwar Road, Mulund (West), Mumbai – 400080, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.08.1939 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.06.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No. : |
00048423 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Dr. (Mrs.) Kanaklata Krishna Kumar Saxena |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25 E/4, Model Town, Balrajeshwar Road, Mulund, Mumbai-400080,
Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.11.1945 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
M.Sc (Chem), Gold Medalist, Ph.D |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.06.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00143968 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rajesh Kumar Anandlal Saxena |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25 A, Miniland Tank Road, Bhandup, Mumbai-400078, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.10.1942 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
M.A. (Eco) MSW |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.06.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00144215 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Prof. Vinod Chintamani Malshe |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
33 / 34 3rd Floor,10 Kamdhenu, Kalpataru, Constructions, Hari Om Nagar, Mulund (East), Mumbai – 400603, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.02.1947 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
M.Sc (Tech), Ph.D (Tech) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.06.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00642540 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Dr. Rajan Saxena |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
27-A-31, Takshila Apartments, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.10.1949 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
14.03.2008 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00784698 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vivek Krishna Kumar Saxena |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25 E/4, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.06.1971 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Sc (Hons.), M.M.S. (Marketing), M.M.S. (Finance) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
23.03.2007 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01947344 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Ms. Namrata |
|
Designation : |
Account Executive |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 29.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
|
|
135189 |
|
|
|
30789 |
|
Krishna Kumar Saxena |
|
5374 |
|
Sonal Vivek Saxena |
|
17 |
|
Anupriya Amol Jahagrdar |
|
17 |
|
Comdr Amol
Santosh Jahagirdar, Mumbai |
|
17 |
|
Vivek Krishnakumar Saxena |
|
17 |
|
Total |
|
171420 |
As on 29.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Speciality Ecofriendly Products and Customised
Solutions for Various Industries like Paint, Non – woven Textiles, Leather, Construction
Etc. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Finished Goods |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Material |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Not Divulged |
||||
|
|
|
||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS : Not
Available
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
15 (Approximately). |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
The Thane Janata Sahakari Bank Limited, TJSB House, Plot No.B-5, Road No.2, Behind Aplab, Lab, Wagle Industrial Estate, Thane (W), Thane - 400604, Maharashtra, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Desai Saksena and Associates Chartered Accountants |
|
Address : |
1st Floor, |
|
Tel. No.: |
91-22-66261600 / 66261615 |
|
Fax No.: |
91-22-66261617 |
|
E-Mail : |
|
|
Website: |
|
|
PAN. No: |
AABFD6281B |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
As on 29.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1000000 |
Equity Shares |
Rs.100/- each |
Rs.100.000 Million |
|
|
|
|
|
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
171420 |
Equity Shares |
Rs.100/-
each |
Rs.17.142
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
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 |
17.142 |
17.142 |
11.999 |
|
(b) Reserves &
Surplus |
(1.141) |
2.132 |
7.253 |
|
(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) |
16.001 |
19.274 |
19.252 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
10.256 |
10.672 |
2.446 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
1.065 |
0.985 |
0.750 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
11.321 |
11.657 |
3.196 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
31.876 |
40.921 |
33.050 |
|
(b) Trade payables |
58.022 |
46.410 |
38.003 |
|
(c) Other current
liabilities |
6.673 |
8.064 |
4.532 |
|
(d) Short-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Current Liabilities
(4) |
96.571 |
95.395 |
75.585 |
|
|
|
|
|
|
TOTAL |
123.893 |
126.326 |
98.033 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
27.132 |
13.618 |
14.717 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
0.000 |
14.188 |
0.183 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
0.100 |
0.100 |
0.088 |
|
(c) Deferred tax assets
(net) |
1.014 |
1.129 |
0.934 |
|
(d) Long-term Loan and Advances |
2.406 |
3.014 |
0.611 |
|
(e) Other Non-current
assets |
0.054 |
0.046 |
0.062 |
|
Total Non-Current Assets |
30.706 |
32.095 |
16.595 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
34.243 |
29.979 |
23.355 |
|
(c) Trade receivables |
48.479 |
53.560 |
47.109 |
|
(d) Cash and cash
equivalents |
4.503 |
4.501 |
3.404 |
|
(e) Short-term loans and
advances |
5.962 |
6.191 |
7.570 |
|
(f) Other current assets |
0.000 |
0.000 |
0.000 |
|
Total Current Assets |
93.187 |
94.231 |
81.438 |
|
|
|
|
|
|
TOTAL |
123.893 |
126.326 |
98.033 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
270.711 |
247.291 |
265.264 |
|
|
Other Income |
1.187 |
1.449 |
0.296 |
|
|
TOTAL (A) |
271.898 |
248.740 |
265.560 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
202.814 |
188.615 |
206.295 |
|
|
Manufacturing Expenses |
23.355 |
21.638 |
20.011 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
6.003 |
(3.780) |
(1.934) |
|
|
Employees benefits
expense |
14.630 |
15.474 |
13.922 |
|
|
Other expenses |
16.125 |
15.862 |
11.687 |
|
|
TOTAL (B) |
262.927 |
237.809 |
249.981 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION (C) |
8.971 |
10.931 |
15.579 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES (D) |
8.165 |
7.961 |
7.578 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
0.806 |
2.970 |
8.001 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
3.252 |
2.950 |
3.029 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX (E-F) (G) |
(2.446) |
0.020 |
4.972 |
|
|
|
|
|
|
|
Less |
TAX (H) |
0.826 |
(0.001) |
1.711 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
(G-H) (I) |
(3.272) |
0.021 |
3.261 |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD (J) |
2.132 |
7.253 |
13.991 |
|
|
|
|
|
|
|
Less |
Issue of Bonus Shares (K) |
0.000 |
5.142 |
9.999 |
|
|
|
|
|
|
|
|
Balance Carried to the
B/S (I+J-K) |
(1.140) |
2.132 |
7.253 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
49.869 |
53.627 |
28.358 |
|
|
TOTAL EARNINGS |
49.869 |
53.627 |
28.358 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
94.764 |
69.892 |
50.073 |
|
|
TOTAL IMPORTS |
94.764 |
69.892 |
50.073 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
(19.09) |
0.16 |
159.27 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current Maturities of Long term debt |
3.602 |
3.594 |
1.287 |
|
Cash generated from operations |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
(1.21) |
0.01 |
1.23 |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
3.31 |
4.42 |
5.87 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(1.99) |
0.02 |
5.13 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.15) |
0.00 |
0.26 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.86 |
2.86 |
1.91 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.96 |
0.99 |
1.08 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
11.999 |
17.142 |
17.142 |
|
Reserves & Surplus |
7.253 |
2.132 |
(1.141) |
|
Share Application money pending
allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
19.252 |
19.274 |
16.001 |
|
|
|
|
|
|
long-term borrowings |
2.446 |
10.672 |
10.256 |
|
Short term borrowings |
33.050 |
40.921 |
31.876 |
|
Current Maturities of
Long Term Debt |
1.287 |
3.594 |
3.602 |
|
Total borrowings |
36.783 |
55.187 |
45.734 |
|
Debt/Equity ratio |
1.911 |
2.863 |
2.858 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
265.264 |
247.291 |
270.711 |
|
|
|
(6.776) |
9.471 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
265.264 |
247.291 |
270.711 |
|
Profit |
3.261 |
0.021 |
(3.272) |
|
|
1.23% |
0.01% |
(1.21%) |

LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
Yes |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
No |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
NOTE: Registered office of the company has been
shifted from 25/E, 4 Model Town, Bala Rajeshwar Road, Mulund, Mumbai – 400080,
Maharashtra, India to the present address
w.e.f. 01.10.2006
UNSECURED LOANS
|
PARTICULAR |
31.03.2014 (Rs.
in Million) |
31.03.2013 (Rs.
in Million) |
|
LONG TERM
BORROWINGS |
|
|
|
Loans from Related Parties |
3.000 |
1.500 |
|
Total |
3.000 |
1.500 |
INDEX OF CHARGES
|
S. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10571702 |
30/04/2015 |
4,422,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA |
C54823877 |
|
2 |
10381554 |
31/08/2012 |
9,800,000.00 |
THE THANE JANATA SAHAKARI BANK LIMITED |
TJSB HOUSE, PLOT
NO.B-5, ROAD NO.2, BEHIND APLAB, |
B60087897 |
|
3 |
10369501 |
16/06/2012 |
364,000.00 |
AXIS BANK LIMITED |
ASC/CPC MUMBAI, 1ST
FLR, JANMABHOOMI BHAVAN, JANM |
B45286804 |
|
4 |
10348731 |
28/03/2012 |
2,000,000.00 |
THE THANE JANATA SAHAKARI BANK LTD. |
LAXMI INDUSTRIAL COMPLEX, VARTAK NAGAR NAKA, THANE WEST, MAHARASHTRA - 400606, INDIA |
B37291663 |
|
5 |
10335839 |
01/02/2012 |
3,500,000.00 |
THE THANE JANATA SAHAKARI BANK LTD. |
LAXMI INDUSTRIAL COMPLEX, VARTAK NAGAR NAKA, THANE WEST, MAHARASHTRA - 400606, INDIA |
B32250862 |
|
6 |
10335841 |
01/02/2012 |
5,000,000.00 |
THE THANE JANATA SAHAKARI BANK LIMITED |
LAXMI INDUSTRIAL COMPLEX, VARTAK NAGAR NAKA, THANE WEST, MAHARASHTRA - 400606, INDIA |
B32252595 |
|
7 |
10335845 |
01/02/2012 |
7,500,000.00 |
THE THANE JANATA SAHAKARI BANK LIMITED |
LAXMI INDUSTRIAL COMPLEX, VARTAK NAGAR NAKA, THANE WEST, MAHARASHTRA - 400606, INDIA |
B32254492 |
|
8 |
10211930 |
18/03/2010 |
2,675,000.00 |
THE THANE JANATA SAHAKARI BANK LIMITED |
DINDAYAL BHAVAN, JAMBLI
NAKA, THANE, MAHARASHTRA |
A82729393 |
|
9 |
10123222 |
15/06/2009 * |
10,000,000.00 |
THE THANE JANATA SAHAKARI BANK LTD. |
DEENDAYL BHAVAN,, JAMBHLI NAKA, THANE, MAHARASHTRA - 400601, INDIA |
A64909708 |
|
10 |
10123221 |
08/03/2010 * |
30,000,000.00 |
THE THANE JANATA SAHAKARI BANK LIMITED |
DINDAYAL BHAVAN, JAMBHLI NAKA, THANE, MAHARASHTRA - 400601, INDIA |
A82729419 |
* Date of charge modification
FIXED ASSETS
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 63.57 |
|
|
1 |
Rs. 99.20 |
|
Euro |
1 |
Rs. 70.35 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
TSH |
|
|
|
|
Report Prepared
by : |
TRU |
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 |
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 |
|
29 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.