MIRA INFORM REPORT

 

 

Report No. :

333561

Report Date :

25.07.2015

 

IDENTIFICATION DETAILS

 

Name :

VALUETREE INDIA PRIVATE LIMITED (w.e.f. 27.07.2013)

 

 

Formerly Known As :

VALUETREE LOGISTICS PRIVATE LIMITED

 

 

Registered Office :

Gala No.5, Building No.P-1, Prithvi Complex, Rethi Bunder Road, Kalher Village, Bhiwandi-421302, Maharashtra

Tel. No.:

91-22-22311744

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.06.2006

 

 

Com. Reg. No.:

11-162629

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U63011MH2006PTC162629

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV14870C

 

 

PAN No.:

[Permanent Account No.]

AACCV2946B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Distributor of Speciality Chemicals.

 

 

No. of Employees :

360 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 59000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2006 having a satisfactory track record.

 

The company is progressing well. Reserves position of the company is sound. General financial of the company is good.

 

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

 

The company can be considered normal 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

 

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. Sudeep

Designation :

Supply Chain Manager

Contact No.:

91-9820300401

Date :

24.07.2015

 


 

LOCATIONS

 

Registered Office :

Gala No.5, Building No.P-1, Prithvi Complex, Rethi Bunder Road, Kalher Village, Bhiwandi-421302, Maharashtra, India

Tel. No.:

91-22-22311744 / 66661000 / 66159977

Mobile No.:

91-9820300401 (Mr. Sudeep)

Fax No.:

91-22-66669870 / 66159977

E-Mail :

accounts@valuetree.in

info@valuetree.in

Website :

http://www.valuetree.in

Location :

Owned

 

 

Head Office :

509, Shah and Nahar, Off Dr. E. Moses Road, Worli, Mumbai – 400018, Maharashtra, India

Tel. No.:

91-22-40688000

Fax No.:

91-22-66669870

E-Mail :

sales@valuetree.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Shailesh Vallabh Karwa

Designation :

Director

Address :

Kamal Kunj, 87B, Bomanji Petit Road,, Near Parsi General Hospital, Mumbai- 400036, Maharashtra, India

Date of Birth/Age :

06.03.1977

Date of Appointment :

14.02.2012

DIN No.:

00062674

 

 

Name :

Mr. Sharad Ravi Dalmia

Designation :

Director

Address :

40, Prabhat,8th Floor,, 76 Warden Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

26.10.1977

Date of Appointment :

23.06.2014

DIN No.:

00635001

 

 

KEY EXECUTIVES

 

Name :

Mr. Sudeep

Designation :

Supply Chain Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Shailesh Vallabh Karwa

5000

50.00

Anupama Dalmia

5000

50.00

Total

10000

100.00

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

Total

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

Trader and Distributor of Speciality Chemicals.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Speciality Chemicals

Countries :

·         Indonesia

·         China

·         Bangladesh

 

 

Imports :

 

Products :

Chemicals

Countries :

·         European Countries

·         Malaysia

·         China

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Wholesalers and Retailers

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

360 (Approximately)

 

 

Bankers :

Bank Name:

Citi Bank

Branch:

Trent House, 2nd Floor, G Block, Plot No.C 60, Bandra Kurla Complex, Bandra (East), Mumbai-400051, Maharashtra, India

Person Name (with Designation):

Not Divulged

Contact Number:

91-22-28232265

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not responding properly

 

·         HDFC Bank Limited

·         Bank of Maharashtra

·         Syndicate Bank

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Citi Bank

(Secured against hypothecation of Honda Amaze Car)

8.421

11.935

 

 

 

Total

8.421

11.935

 

Auditors :

 

Name :

Sandeep Kabra and Associates

Chartered Accountants

Address :

22, Manav Mandir, 17th Road, Siddharth Nagar, Goregaon (West), Mumbai-400062, Maharashtra, India

Tel. No.:

91-22-28745864

Mobile No.:

91-9869203320

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

AAGPK8150P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs. 10/- each

Rs. 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs. 10/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

20.540

12.925

4.099

(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)

20.640

13.025

4.199

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

32.683

32.808

23.546

(b) Deferred tax liabilities (Net)

0.000

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)

32.683

32.808

23.546

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

23.428

18.097

14.441

(c) Other current liabilities

8.357

9.705

1.974

(d) Short-term provisions

0.000

0.000

1.200

Total Current Liabilities (4)

31.785

27.802

17.615

 

 

 

 

TOTAL

85.108

73.635

45.360

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.995

2.579

0.015

(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

3.847

4.376

7.505

Total Non-Current Assets

6.842

6.955

7.520

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

29.841

12.619

18.654

(c) Trade receivables

28.152

44.353

9.225

(d) Cash and cash equivalents

1.613

4.251

9.961

(e) Short-term loans and advances

18.660

5.457

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

78.266

66.680

37.840

 

 

 

 

TOTAL

85.108

73.635

45.360

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue From Operations

567.280

636.300

111.979

 

 

Other Income

12.414

12.824

NA

 

 

TOTAL                                     (A)

579.694

649.124

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

540.538

 

 

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

0.000

 

 

 

 

Employees benefits expense

4.072

 

 

 

 

Other expenses

18.332

 

 

 

 

TOTAL                                     (B)

562.942

NA

NA

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

16.752

NA

4.060

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.652

NA

0.199

 

 

 

 

 

 

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

12.100

NA

3.861

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.584

NA

0.010

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

11.516

NA

3.851

 

 

 

 

 

Less

TAX                                                                  (H)

3.901

NA

1.200

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

7.615

8.825

2.651

 

 

 

 

 

 

Earnings Per Share (Rs.)

761.5

882.5

265.0

 

 

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 Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.34

1.39

2.37

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

2.95

NA

3.63

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.53

NA

8.49

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.56

NA

0.92

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.58

2.52

5.61

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.46

2.40

2.15

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

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

0.100

0.100

Reserves & Surplus

4.099

12.925

20.540

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

4.199

13.025

20.640

 

 

 

 

Long-term borrowings

23.546

32.808

32.683

Short term borrowings

0.000

0.000

0.000

Total borrowings

23.546

32.808

32.683

Debt/Equity ratio

5.608

2.519

1.583

 

 

 

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

111.929

636.300

567.280

 

 

468.485

(10.847)

 

 

 

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

111.929

636.300

567.280

Profit

2.651

8.825

7.615

 

2.37%

1.39%

1.34%

 

 

 

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

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 


 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10359841

12/06/2012

10,000,000.00

CITIBANK N. A.

TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60, BAN
DRA KURLA COMPLEX, BANDRA (E), MUMBAI- 400051, MAHARASHTRA
, INDIA

B41285610

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

From Shareholder

1.000

10.472

From Related Parties

23.262

10.401

Total

24.262

20.873

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from Godown No.1, Building no. P-1, Prithiv Complex, Rethi Bunder Road, Kalher Village, Bhiwandi-421302, Maharashtra, India to the present address w.e.f 21.01.2014


FIXED ASSETS:

 

Tangible Assets

 

·         Motor Car

·         Furniture and Fixture

·         Air Conditioner

·         Computer

 

 

 


 

 

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. 63.89

UK Pound

1

Rs. 99.10

Euro

1

Rs. 70.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--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

 

47

 

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.