MIRA INFORM REPORT

 

 

Report No. :

325456

Report Date :

02.06.2015

 

IDENTIFICATION DETAILS

 

Name :

BHAVISYA MERCHANDISE PRIVATE LIMITED

 

 

Registered Office :

1st Floor, G-135, Sector-63, Noida-201307, Uttar Pradesh

Mobile No.:

91-9650555286 (Mr. D. K. Jha)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.10.2004

 

 

Com. Reg. No.:

20-059415

 

 

Capital Investment / Paid-up Capital :

Rs. 8.890 Million

 

 

CIN No.:

[Company Identification No.]

U51909UP2004PTC059415

 

 

IEC No.:

0209025425

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCB6060G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is mainly engaged in Trading of Chemicals.

 

 

No. of Employees :

12 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 190000

 

 

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.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

The company can be considered for business dealing 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 31-03-2014.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. D. K. Jha

Designation :

Accounts Assistant

Contact No.:

91-9650555286

Date :

01.06.2015

 

 

LOCATIONS

 

Registered Office :

1st Floor, G-135, Sector-63, Noida-201307, Uttar Pradesh

Tel. No.:

Not Available

Mobile No.:

91-9650555286 (Mr. D. K. Jha)

Fax No.:

Not Available

E-Mail :

bhavisya_merchandise@yahoo.co.in

 

 

Godown 1 :

Plot No 4, Friends Industrial Complex, Mandir Gurudwara Road, Faridabad – 121004, Haryana, India

 

 

Godown 2 :

Shankar Rubber Industries Campus, Near Bank of India, G.T. Road, Amritnagar, Ghaziabad -201309, Uttar Pradesh, India  

 

 

DIRECTORS

 

As on 30.09.2014

Name :

Mr. Ashish Agarwal

Designation :

Director

Address :

128 / 113 Y Block, Scheme - Ii , Kidwai Nagar, Kanpur-208011, Uttar Pradesh, India

Date of Birth/Age :

01.01.1974

Date of Appointment :

08.03.2010

DIN No.:

02283249

 

 

Name :

Mrs. Namita Agarwal

Designation :

Director

Address :

128 / 113 Y Block, Scheme - Ii , Kidwai Nagar, Kanpur-208011, Uttar Pradesh, India

Date of Birth/Age :

27.05.1974

Date of Appointment :

10.08.2009

DIN No.:

02738212

 

 

Name :

Mrs. Sudha Agarwal

Designation :

Director

Address :

51/35. Naya Gang, Kanpur- 206001, Uttar Pradesh, India

Date of Birth/Age :

08.11.1949

Date of Appointment :

10.08.2009

DIN No.:

02738261

 

 

KEY EXECUTIVES

 

Name :

Mr. D. K. Jha

Designation :

Accounts Assistant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Ashish Agarwal

610250

68.64

Namita Agarwal

207750

23.37

Kusum Kumar Agarwal

35000

3.94

Sudha Agarwal

36000

4.05

Total

889000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is mainly engaged in Trading of Chemicals.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Finished goods

Countries :

·         China

·         USA

·         Taiwan

·         Vietnam

 

 

Terms :

 

Selling :

Cash / L/C / Credit

 

 

Purchasing :

Cash / L/C / Credit

 

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 :

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 :

12 Approximately) 

 

 

Bankers :

Bank Name

Kotak Mahindra Bank Limited

Branch

36-38a, Nariman Bhavan, 227,D,

Nariman Point, Mumbai - 400021,

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

 

Kotak Mahindra Bank, Sector – 63, Noida, Uttar Pradesh, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loan  From Kotak Mahindra Bank

(Secured against hypothecation of Car)

0.609

0.548

 

 

 

Short-term borrowings

 

 

Working Capital Loan from ICICI Bank

 

 

Buyer's Cash Credit Loan

0.000

2.304

Working Capital Loan from Kotak Mahindra Bank

 

 

Buyer's Cash Credit Loan

2.564

5.244

Bank Overdraft

0.104

2.058

Total

3.277

10.154

 

Auditors :

 

Name :

Sultania Sanjay and Company

Chartered Accountants

Address :

226/1 A. J. C. Boce Road, "Trinity" Suite No. 3e, 3rd Floor, Kolkata – 700020, West Bengal, India

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

ABOFS4390N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises under Common Control :

·         Sudha Udyog

·         Ashish Polymers

·         Agarwal Chemical Company

·         Savita Speciality Chemicals

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

890000

Equity Shares

Rs.10/- each

Rs. 8.890 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

890000

Equity Shares

Rs.10/- each

Rs. 8.890 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

8.890

8.890

8.890

(b) Reserves & Surplus

56.119

54.496

53.633

(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)

65.009

63.386

62.523

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.609

0.548

0.890

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.244

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.853

0.548

0.890

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

22.800

16.741

0.078

(b) Trade payables

26.318

23.952

2.312

(c) Other current liabilities

3.919

8.468

2.657

(d) Short-term provisions

0.000

0.000

0.126

Total Current Liabilities (4)

53.037

49.161

5.173

 

 

 

 

TOTAL

118.899

113.095

68.586

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.154

2.078

2.175

(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)

0.077

0.056

0.037

(d)  Long-term Loan and Advances

0.104

0.004

0.006

(e) Other Non-current assets

5.884

8.150

0.000

Total Non-Current Assets

9.219

10.288

2.218

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

49.938

36.361

16.809

(c) Trade receivables

57.029

61.659

29.169

(d) Cash and cash equivalents

0.786

0.961

12.719

(e) Short-term loans and advances

0.716

3.768

7.671

(f) Other current assets

1.211

0.058

0.000

Total Current Assets

109.680

102.807

66.368

 

 

 

 

TOTAL

118.899

113.095

68.586

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Revenue from Operations

278.498

175.802

105.971

 

Other Income

3.416

3.233

0.658

 

TOTAL (A)

281.914

179.035

106.629

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Inland and Haulage Charges

6.136

4.755

2.803

 

Purchases of Stock-in-Trade

241.293

175.255

97.598

 

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

4.360

(19.552)

(9.155)

 

Freight Charges

1.922

1.711

1.480

 

Employees benefits expense

4.433

2.712

1.898

 

Other expenses

18.443

11.856

7.380

 

 

0.000

0.000

3.018

 

TOTAL (B)

276.587

176.737

105.022

 

 

 

 

 

Less

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

5.327

2.298

1.607

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

2.138

0.536

0.286

 

 

 

 

 

 

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

3.189

1.762

1.321

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.811

0.513

0.584

 

 

 

 

 

 

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

2.378

1.249

0.737

 

 

 

 

 

Less

TAX (H)

0.755

0.386

0.229

 

 

 

 

 

 

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

1.623

0.863

0.508

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.83

0.97

1.97

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.692

0.342

0.309

Cash generated from operations

NA

NA

NA

 

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.58

0.49

0.48

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

1.91

1.31

1.52

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.00

1.10

1.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.02

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.37

0.28

0.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.07

2.09

12.83

 

 

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

8.890

8.890

8.890

Reserves & Surplus

53.633

54.496

56.119

Net worth

62.523

63.386

65.009

 

 

 

 

long-term borrowings

0.890

0.548

0.609

Short term borrowings

0.078

16.741

22.800

Current maturities of long-term debts

0.309

0.342

0.692

Total borrowings

1.277

17.631

24.101

Debt/Equity ratio

0.020

0.278

0.371

 

 

 

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

105.971

175.802

278.498

 

 

65.896

58.416

 

 

 

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

105.971

175.802

278.498

Profit

0.508

0.863

1.623

 

0.48%

0.49%

0.58%

 

 

 

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

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

 

NOTE: Registered office of the company has been shifted from 27 Brabourne Road, 4th Floor,  Room No- 401, Kolkata – 700001, West Bengal, India  to the present address w.e.f. 02.09.2013

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Intercorporate Loan repayable on demand

20.132

7.135

 

 

 

Total

20.132

7.135

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10410149

04/02/2013

35,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT,, MUMBAI, Maharashtra - 400021, INDIA

B70207469

 

 

 

FIXED ASSETS

 

·         Plant and Equipment

·         Furniture and Fixture

·         Vehicle

·         Office equipment

·         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 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.63.61

UK Pound

1

Rs.97.26

Euro

1

Rs.69.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

JYTK


 

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

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.