MIRA INFORM REPORT

 

 

Report No. :

333685

Report Date :

27.07.2015

 

IDENTIFICATION DETAILS

 

Name :

KRISHNA SOLVECHEM LIMITED

 

 

Registered Office :

M – 2 , Sriniwas Building, 382/384, Narshi Natha Street , Mumbai - 400009, Maharashtra

Tel. No.:

91-22-61230222

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.03.2006

 

 

Com. Reg. No.:

11-160204

 

 

Capital Investment / Paid-up Capital :

Rs.39.409 Million

 

 

CIN No.:

[Company Identification No.]

U51102MH2006PLC160204

 

 

IEC No.:

0306063671

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCK7702J

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of Chemicals, solvent, drugs intermediates.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be fair. However, rating also takes into consideration low profitability of the company.

 

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

 

Subject 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

 

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 DENIED BY

 

Name :

Ms. Rita Kalsariya

Designation :

Accountant

Contact No.:

91-22-61230222

Date :

25.07.2015

 

 

LOCATIONS

 

Registered Office :

M – 2 , Sriniwas Building, 382/384, Narshi Natha Street , Mumbai - 400009, Maharashtra, India 

Tel. No.:

91-22-61230222

Fax No.:

Not Available

E-Mail :

atul@kscl.co.in

Website :

www.kscl.co.in

 

 

Correspondence / Administrative Office :

B 503, Sahyog, S.V. Road, Kandivali West, Mumbai – 400067, Maharashtra, India

 

 

 

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Atul Manmohan Vora

Designation :

Managing Director

Address :

D-507, Padmavati Complex, Link Road, Off. M.G. Road, Kandivali (West), Mumbai - 400067, Maharashtra, India

Date of Birth/Age :

13.01.1973

Date of Appointment :

02.03.2006

DIN No.:

00014989

 

 

Name :

Mr. Yogesh Manmohan Vora

Designation :

Whole-Time Director

Address :

D-507, Padmavati Complex, New Link Road, Dahanukarwadi, Kandivali (West), Mumbai - 400067, Maharashtra, India

Date of Birth/Age :

31.03.1975

Date of Appointment :

02.03.2006

DIN No.:

00014993

 

 

Name :

Prakash Manmohan Vora

Designation :

Whole-Time Director

Address :

A/502, Padmavati Complex, Dahanukar Wadi, Link Road, Kandivali (West), Mumbai - 400101, Maharashtra, India

Date of Birth/Age :

22.10.1966

Date of Appointment :

02.03.2006

DIN No.:

01484978

 

 

KEY EXECUTIVES

 

Name :

Ms. Rita Kalsariya

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Manmohan Vora

 

3500

Atul Manmohan Vora

 

2514000

Prakash Manmohan Vora

 

237500

Yogesh Manmohan Vora

 

392500

Veenaben Manmohan Vora

 

1000

Bhavna Atul Vora

 

100500

Asha Prakash Vora

 

500

Falguni Yogesh Vora

 

500

Shrishti Tradewell Private Limited, India

 

312500

Damini Infotech Private Limited, India

 

303030

The Indo Berolina Industries Private Limited, India

 

75439

Total

 

3940969

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

17.53

Directors or relatives of Directors

82.47

Total

100.00

 

 


 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Chemicals, solvent, drugs intermediates.

 

 

Products :

Product Description

Item Code No. (ITC Code)

Chemicals and Solvents

29051100

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Banker Name

NKGSB Co. Op. Bank Limited

Branch Address

Ground Floor, Shree Sahyadri Society, Opposite Bajaj Hall, S.V. Road, Chinchavali, Malad (West), Mumbai – 400064, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

  • The Kapol Co-Operative Bank Limited, Royal House, 1st Floor, Mathuradas Road, Kandivali (West), Mumbai - 400067, Maharashtra, India
  • Axis Bank Limited, Corporate Banking Branch, Ground Floor, Axis House, Wadia International Center, P. B. Marg, Worli, Mumbai – 400025, Maharashtra, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Bonds/ Debentures

86.896

68.000

SHORT TERM BORROWING

 

 

Other loans and advances

100.079

99.915

Total

186.975

167.915

 

Auditors :

 

Name :

S. H. Bathiya and Associates

Chartered Accountants

Address :

1103, Bhoomi Arkade, Ashok Chakravati Road, Ashok Nagar, Kandivali - East, Mumbai – 400101, Maharashtra, India

PAN No.:

AAOFS5053K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

4100000

Equity Shares

Rs.10/- each

Rs.41.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

3940969

Equity Shares

Rs.10/- each

Rs.39.409 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

39.409

38.655

32.500

(b) Reserves & Surplus

99.858

89.466

69.339

(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)

139.267

128.121

101.839

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

138.298

117.402

55.149

(b) Deferred tax liabilities (Net)

4.807

0.940

0.155

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.537

0.347

0.215

Total Non-current Liabilities (3)

143.642

118.689

55.519

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

100.079

99.915

82.955

(b) Trade payables

171.403

97.423

112.814

(c) Other current liabilities

52.637

33.915

20.650

(d) Short-term provisions

2.613

0.724

0.055

Total Current Liabilities (4)

326.732

231.977

216.474

 

 

 

 

TOTAL

609.641

478.787

373.832

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

211.351

72.700

21.661

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

78.355

12.338

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.001

0.501

0.501

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

10.732

10.200

4.570

(e) Other Non-current assets

0.327

15.434

12.746

Total Non-Current Assets

223.411

177.190

51.816

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

24.435

16.038

23.415

(c) Trade receivables

319.272

259.207

284.196

(d) Cash and cash equivalents

8.750

14.589

8.534

(e) Short-term loans and advances

33.733

11.145

5.664

(f) Other current assets

0.040

0.618

0.207

Total Current Assets

386.230

301.597

322.016

 

 

 

 

TOTAL

609.641

478.787

373.832

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1090.428

988.506

1056.413

 

Other Income

0.631

0.749

0.309

 

TOTAL

1091.059

989.255

1056.722

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

1018.344

910.148

983.195

 

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

(5.764)

7.378

1.494

 

Employees benefits expense

7.213

6.897

4.653

 

Exceptional Items

0.000

3.477

(0.003)

 

Other expenses

22.343

26.262

33.789

 

TOTAL

1042.136

954.162

1023.128

 

 

 

 

 

Less

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

48.923

35.093

33.594

 

 

 

 

 

Less

FINANCIAL EXPENSES

32.335

25.520

20.710

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

16.588

9.573

12.884

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

4.076

0.490

0.380

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

12.512

9.083

12.504

 

 

 

 

 

Less

TAX

3.866

2.801

4.098

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

8.646

6.282

8.406

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

0.468

0.000

NA

 

TOTAL EARNINGS

0.468

0.000

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

23.466

14.391

30.227

 

TOTAL IMPORTS

23.466

14.391

30.227

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.19

1.59

2.13

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

24.437

8.370

8.827

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

66.424

54.460

(49.958)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.79

0.64

0.80

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

4.49

3.55

3.18

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.06

2.27

3.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.07

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.89

1.76

1.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

1.30

1.49

 


 

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

32.500

38.655

39.409

Reserves & Surplus

69.339

89.466

99.858

Net worth

101.839

128.121

139.267

 

 

 

 

long-term borrowings

55.149

117.402

138.298

Short term borrowings

82.955

99.915

100.079

Current Maturities of Long Term Debt

8.827

8.370

24.437

Total borrowings

146.931

225.687

262.814

Debt/Equity ratio

1.443

1.762

1.887

 

 

 

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

1056.413

988.506

1090.428

 

 

(6.428)

10.311

 

 

 

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

1056.413

988.506

1090.428

Profit

8.406

6.282

8.646

 

0.80%

0.64%

0.79%

 


 

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

No

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

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Debentures

41.015

40.515

Rupee term loans from banks

3.594

6.810

Rupee term loans from others

2.818

2.077

Loans and advances from others

3.975

0.000

Total

51.402

49.402

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10548923

29/06/2015 *

160,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, GUJARAT, INDIA

C57898843

2

10334893

26/03/2015 *

40,000,000.00

INDIA FACTORING AND FINANCE SOLUTIONS PRIVATE LIMITED

6TH FLOOR, VAIBHAV CHAMBERS, OPPOSITE INCOME TAX, 
BANDRA - KURLA COMPLEX, BANDRA (EAST), MUMBAI - 400051, MAHARASHTRA, INDIA

C58626821

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipment’s

 


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 :

NYA

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

PNM


 

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

--PROFITABILITY 

1~10

4

--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

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

 

44

 

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.