MIPL-Logo

 

MIRA INFORM REPORT

 

 

Report No. :

332107

Report Date :

20.07.2015

 

IDENTIFICATION DETAILS

 

Name :

NITISHA FLEXO PRIVATE LIMITED

 

 

Registered Office :

C-177, Sector-4, DSIDC Industrial Area, Bawana, Delhi – 110 039

Tel. No.:

91-9810237024

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.12.2011

 

 

Com. Reg. No.:

55-228510

 

 

Capital Investment / Paid-up Capital :

Rs.0.910 million

 

 

CIN No.:

[Company Identification No.]

U74900DL2011PTC228510

 

 

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 :

Manufacturing of PVC Films.

 

 

No. of Employees :

12 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 3000

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was established in the year 2011, it is a small company. Its scale of activities are limited.

 

The rating is constrained on account of company’s small scales of business operation marked by low profitability margin and small networth along with huge borrowing taken by the company.

 

Trade relations are reported as fair. Business is active. Payment terms are slow but correct.

 

In view of small scale of activities, the company can be considered for business dealings with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – 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

 

Name :

Mr. Nitin Rathore

Designation :

Director

Contact No.:

91-9810237024

Date :

20.07.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

C-177, Sector-4, DSIDC Industrial Area, Bawana, Delhi – 110 039, India

Tel. No.:

Not Available

Mobile No.:

91-9810237024 (Mr. Nitin Rathore)

Fax No.:

Not Available

E-Mail :

nitishaflexo777@rocketmail.com

Locality :

Industrial

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Nirmal Rathore

Designation :

Director

Address :

C-33, Raj Nagar, Pitampura, Delhi – 110 034, India

Date of Birth/Age :

15.02.1954

Date of Appointment :

09.12.2011

DIN No.:

05124590

 

 

Name :

Mr. Nitin Rathore

Designation :

Director

Address :

C-33, Raj Nagar, Pitampura, Delhi – 110 034, India

Date of Birth/Age :

16.10.1974

Date of Appointment :

09.12.2011

DIN No.:

05124600

 

 

Name :

Anshu Rathore

Designation :

Additional Director

Address :

C-33, Raj Nagar, Pitampura, Delhi – 110 034, India

Date of Appointment :

06.01.2015

DIN No.:

07062119

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Nitin Rathore

25000

27.47

Nirmal Rathore

25000

27.47

Nathu Singh Rathore

20000

21.98

N.S. Rathore HUF

10000

10.99

Anshu Rathore

10000

10.99

Shashi Yadav

1000

1.10

Total

91000

100.00

 

 

 

 

AS ON 29.09.2014

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

98.90

Other top fifty shareholders

 

1.10

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of PVC Films.

 

 

Products :

  • PVC Film Heat Shrink   
  • PVC Film         
  • PVC Rigid Film
  • Lamination Film PVC

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit 

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Navkar Overseas 

Name of the Person :

Mr. Harsh (Proprietor)

Contact No.:

91-9650228882

Since How Long Known :

3 Years

Maximum Limit Dealt :

Rs.2.000 million

Experience :

Payment Behaviour

Market Goodwill

Overall

Excellent

Excellent

Excellent

Remark:

As claimed by Mr. Harsh (Proprietor) that they are satisfied with the subject company.

 

·         Bhagwati Electrical and Hardware Store

·         GSV Udyog

·         Gurunanak Enterprises

·         Mayur Trading Co.

·         Oswal Cable Products

·         Oswal Polychem

·         Paras Polymer

 

 

Customers :

Reference :

Decorpac India Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

·         Handpac India

·         Indo Asha Enterprises

·         Kalakriti Inc.

·         Raghav International

·         Rajasthan Chemical Industry

·         Shiva Enterprises

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

Banker Name

Bank of India

Branch Address

Bawana (DSIIDC) Branch, Sector-3, DSIIDC, Bawana Industrial Complex, Delhi – 110 039, India

Person Name (With Designation)

Not Divulged

Contact Number

91-11-27762393 (Continuously Ringing)

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

 

 

Facilities :

Secured Loans

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Car Loan Kotak Mahindra

0.344

0.500

Bank of India OD A/c

0.901

0.924

Bank of India CC A/c

0.291

0.000

Total

1.536

1.424

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Satish Kumar Mittal and Company

Chartered Accountants

Address :

578-579, 5th Floor, Aggarwal Cyber Plaza-II, Netaji Subhash Place, Pitampura, Delhi – 110 034, India

Tel. No.:

91-11-27351707/ 27352708

E-Mail :

mittal_k_satish@yahoo.co.in

Income-tax PAN of auditor or auditor's firm :

ABIFS2356L

 

 

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

100000

Equity Shares

Rs.10/- each

Rs.1.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

91000

Equity Shares

Rs.10/- each

Rs.0.910 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

0.910

0.910

0.100

(b) Reserves & Surplus

0.266

0.129

(0.014)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.350

0.950

Total Shareholders’ Funds (1) + (2)

1.176

1.389

1.036

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

6.095

3.405

0.000

(b) Deferred tax liabilities (Net)

0.005

0.019

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)

6.100

3.424

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

4.033

3.247

0.000

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

1.610

0.544

0.005

Total Current Liabilities (4)

5.643

3.791

0.005

 

 

 

 

TOTAL

12.919

8.604

1.041

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.435

1.427

0.168

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.435

1.427

0.168

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.594

0.483

0.000

(c) Trade receivables

10.572

6.449

0.000

(d) Cash and cash equivalents

0.144

0.145

0.440

(e) Short-term loans and advances

0.150

0.068

0.393

(f) Other current assets

0.024

0.032

0.040

Total Current Assets

11.484

7.177

0.873

 

 

 

 

TOTAL

12.919

8.604

1.041

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

28.747

15.314

0.000

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                    

28.747

15.314

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-trade

22.838

12.611

0.000

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(0.110)

(0.483)

0.000

 

 

Employee benefit expense

2.116

1.413

0.000

 

 

Other expenses

2.971

1.226

0.014

 

 

TOTAL                                    

27.815

14.767

0.014

 

 

 

 

 

Less

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

0.932

0.547

(0.014)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.406

0.207

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.526

0.340

(0.014)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.304

0.137

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

0.222

0.203

(0.014)

 

 

 

 

 

Less

TAX                                                                 

0.085

0.061

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

0.137

0.142

(0.014)

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

1.51

1.56

(1.40)

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

35.000

 

 

 

 

 

Expected Sales (2015-2016): Rs.40.000 million

 

The above information has been parted by Mr. Nitin Rathore (Director).

 

 

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

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.48

0.93

0.00

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

3.24

3.57

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.72

2.36

(1.34)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.15

(0.01)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.18

2.45

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.04

1.89

174.60

 


 

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

0.100

0.910

0.910

Reserves & Surplus

-0.014

0.129

0.266

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.950

0.350

0.000

Net worth

1.036

1.389

1.176

 

 

 

 

Long-term borrowings

0.000

3.405

6.095

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

3.405

6.095

Debt/Equity ratio

0.000

2.451

5.183

 

 

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)

Revenue from Operations

0.000

15.314

28.747

 

 

 

87.717

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Revenue from Operations

0.000

15.314

28.747

Profit

(0.014)

0.142

0.137

 

 

0.93%

0.48%

 


 

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)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

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 about three years and four months

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

 

 


UNSECURED LOAN

 

Particulars

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Anshu Rathore

0.216

0.100

N.S. Rathore HUF

0.944

0.588

Nirmal Rathore

0.895

0.826

Nitin Rathore

0.458

0.377

Shashi Yadav

0.290

0.090

Chetna Jadon

0.050

0.000

Nitin Rathore HUF Loan

1.656

0.000

Survinder Jadon

0.050

0.000

Total

4.559

1.981

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10487205

19/03/2014

900,000.00

BANK OF INDIA

BAWANA (DSIIDC) BRANCH, SECTOR-3, DSIIDC, BAWANA INDUSTRIAL COMPLEX, DELHI - 110039, INDIA

C01224724

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Car

·         Computer

·         Fire Extinguishers

·         Furniture and Fixtures

·         Mobile Phone

·         Generator

·         Printer

 


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.63.49

UK Pound

1

Rs.99.43

Euro

1

Rs.69.14               

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--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

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

 

27

 

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.