MIRA INFORM REPORT

 

 

Report No. :

330090

Report Date :

04.07.2015

 

IDENTIFICATION DETAILS

 

Name :

SKICORP MARKETING VENTURES PRIVATE LIMITED (w.e.f. 24.01.2011)

 

 

Formerly Known As :

SANJIVANI DISTRIBUTORS PRIVATE LIMITED

 

 

Registered Office :

25, Dakhinee Co-Operative Housing Society, Near South Canal Road, EM Bypass, Kolkata – 700105, West Bengal

Tel. No.:

91-33-23232088/1459

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.11.2008

 

 

Com. Reg. No.:

130569

 

 

Capital Investment / Paid-up Capital :

Rs.2.450 Million

 

 

CIN No.:

[Company Identification No.]

U51909WB2008PTC130569

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

 

Line of Business :

Trader of Adhesives, Finishing Chemicals, Home ware and Processed Foods. 

 

 

No. of Employees :

3 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 78000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

For the financial year ended 2014, company possesses healthy operational performance and achieved sound topline growth along with profitability margins at 1.19%.

 

Rating takes into consideration company’s healthy financial risk profile supported by sound networth base with zero debt balance sheet and adequate liquidity position of the company. 

 

Trade relations are reported as fair. Payment terms are reported to be usually correct.

 

In view of aforesaid, the company 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 – 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

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2013.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Sumit Goenka

Designation :

Finance Department

Contact No.:

91-33-23232088

Date :

03.07.2015

 

 

LOCATIONS

 

Registered Office :

25, Dakhinee Co-Operative Housing Society, Near South Canal Road, EM Bypass, Kolkata – 700105, West Bengal, India

Tel. No.:

91-33-23232088/1459

Fax No.:

Not Available

E-Mail :

sanjivanidistributors@yahoo.co.in

skicorp@skicorp.net

commercials@skicorp.net

Website :

http://www.skicorp.net

Location :

Owned [Commercial]

 

 

Warehouse:

Sankrail Industrail Park, Dhulagarh, Howrah, West Bengal, India

 

 

Chennai Office :

Plot - D2, Frist Road Extension, Lalitha Nagar, Mdanandapuram, Porur, Chennai – 600116, Tamilnadu, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Amit Bajoria

Designation :

Director

Address :

Plot No 100 Sector B, Metropolitan Housing Society, Kolkata - 700105, West Bengal, India

Date of Birth/Age :

19.03.1976

Date of Appointment :

04.05.2010

DIN No.:

02946531

 

 

Name :

Anand Bajoria

Designation :

Director

Address :

B-100, Metropolitan Cooperative Housing, Society Limited, Kolkata - 700105, West Bengal, India

Date of Birth/Age :

08.08.1972

Date of Appointment :

04/05/2010

DIN No.:

02946551

 

 

KEY EXECUTIVES

 

Name :

Mr. Sumit Goenka

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

M C Bajoria (HUF)

35,000

14.29

Anand Bajoria

21,000

8.57

Amit Bajoria (HUF)

38,000

15.51

Mamta Bajoria

22,000

8.98

Puspa Bajoria

24,000

9.80

Mahesh Chandra Bajoria

24,000

9.80

Uma Bajoria

15,000

6.12

Anand Bajoria (HUF)

42,000

17.14

Amit Bajoria

24,000

9.80

Total

245,000

100.00

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Adhesives, Finishing Chemicals, Home ware and Processed Foods. 

 

 

Products :

Adhesives, Finishing Chemicals, Home ware and Processed Foods

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Sri Lanka
  • Vietnam
  • Dubai

 

 

Imports :

 

Products :

Chemicals

Countries :

  • Spain
  • Italy
  • China
  • Thailand
  • Sri Lanka

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Retailers and End Users

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

3 (Approximately)

 

 

Bankers :

Bank Name

Standard Chartered Bank

Branch

Sme Banking, 19 N S Road, Kolkata - 700001, West Bengal, 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)

Overdraft : Rs.10.000 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Auditors :

 

Name :

Poddar and Associates

Chartered Accountants

Address :

9/12, Lalbazar Street, 1st Floor, Block – D, Kolkata – 700001, West Bengal, India

PAN No.:

AAHFP8969N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

---

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

245,000

Equity Shares

Rs.10/- each

Rs.2.450 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

245,000

Equity Shares

Rs.10/- each

Rs.2.450 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

2.450

2.450

2.450

(b) Reserves & Surplus

24.777

22.866

22.121

(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)

27.227

25.316

24.571

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.015

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.015

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

31.140

6.495

8.708

(c) Other current liabilities

2.199

6.385

1.275

(d) Short-term provisions

0.849

0.344

0.441

Total Current Liabilities (4)

34.188

13.224

10.424

 

 

 

 

TOTAL

61.430

38.540

34.995

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.280

0.738

0.000

(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

1.349

0.749

5.249

(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

2.275

0.700

0.012

Total Non-Current Assets

4.904

2.187

5.261

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.731

5.915

6.751

(c) Trade receivables

40.917

19.792

18.663

(d) Cash and cash equivalents

2.096

7.393

3.402

(e) Short-term loans and advances

2.645

2.803

0.711

(f) Other current assets

1.137

0.450

0.207

Total Current Assets

56.526

36.353

29.734

 

 

 

 

TOTAL

61.430

38.540

34.995

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

160.146

102.581

49.941

 

Other Income

1.393

0.662

0.002

 

TOTAL (A)

161.539

103.243

49.943

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

0.000

0.000

0.000

 

Purchases of Stock-in-Trade

104.290

71.112

38.845

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(3.816)

0.836

(6.751)

 

Employees benefits expense

2.634

1.278

0.842

 

Other expenses

54.872

28.813

15.511

 

TOTAL (B)

157.980

102.039

48.447

 

 

 

 

 

Less

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

3.559

1.204

1.496

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.481

0.009

0.002

 

 

 

 

 

 

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

3.078

1.195

1.494

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.303

0.068

0.000

 

 

 

 

 

 

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

2.775

1.127

1.494

 

 

 

 

 

Less

TAX (H)

0.864

0.382

0.441

 

 

 

 

 

 

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

1.911

0.745

1.053

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

1.716

0.971

-0.082

 

 

 

 

 

 

Balance Carried to the B/S

3.627

1.716

0.971

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

7.80

3.04

4.30

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.19

0.73

2.11

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.22

1.17

3.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.62

2.98

5.02

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.04

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.65

2.75

2.85

 

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

2.450

2.450

2.450

Reserves & Surplus

22.121

22.866

24.777

Share Application money pending allotment

0.000

0.000

0.000

Net worth

24.571

25.316

27.227

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

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

49.941

102.581

160.146

 

 

105.404

56.117

 

 

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

49.941

102.581

160.146

Profit

1.053

0.745

1.911

 

2.11%

0.73%

1.19%

 

 

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

No

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

Yes

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

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

NOTE :

 

The registered office of the company has been shifted from 71, B. R. B. Basu Road, 5th Floor, Kolkata - 700001, West Bengal, India to the present address w.e.f. 29.05.2010.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10419678

16/03/2013

25,000,000.00

STANDARD CHARTERED BANK

SME BANKING, 19 N S ROAD, KOLKATA, WEST BENGAL - 
700001, INDIA

B73181661

 

 

FIXED ASSETS

 

  • Air Conditioner
  • Drum Handling Machine
  • Furniture
  • Electric Installation
  • Godown Equipment
  • Computer
  • Motor Car
  • Weight Machine

 

 

 


 

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.63.39

UK Pound

1

Rs.98.94

Euro

1

Rs.70.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

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

 

48

 

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.