MIRA INFORM REPORT

 

 

Report No. :

325453

Report Date :

02.06.2015

 

IDENTIFICATION DETAILS

 

Name :

KRISHNA CREATIVE CARDS PRIVATE LIMITED

 

 

Registered Office :

9, Narmada Kutir, 3rd Floor, Opposite G H High School, M G Road, Borivali (East), Mumbai – 400066, Maharashtra

Tel. No.:

91-9022344343 (Mr. Amrutlal Mistry)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.09.2005

 

 

Com. Reg. No.:

11-156566

 

 

Capital Investment / Paid-up Capital :

Rs. 0.925 Million

 

 

CIN No.:

[Company Identification No.]

U29293MH2005PTC156566

 

 

IEC No.:

0306044277

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCK7041C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Greeting Cards.

 

 

No. of Employees :

120 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (13)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

Subject was incorporate in 2005. Subject is a manufacturer exporter and importer of greeting cards.

 

Net worth of the company has been eroded due to continuous accumulated loss incurred from its operations.

 

However, business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings on safe and secured 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.

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

RBI DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAILTERS’ 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

 

Name :

Mr. Amrutlal Mistry

Designation :

Director

Contact No.:

91-9022344343

Date :

01.06.2015

 

 

LOCATIONS

 

Registered Office / Factory  :

9, Narmada Kutir, 3rd Floor, Opposite G H High School, M G Road, Borivali (East), Mumbai – 400066, Maharashtra, India

Tel. No. :

Not Available

Mobile No.:

91-9022344343 / 8554844343 (Mr. Amrutlal Mistry)

Fax No. :

Not Available

E-Mail :

caashishjshah@gmail.com

amrutmistry@ymail.com 

Area :

8000 sq. ft.

Location :

Rented

Locality :

Industrial

 

 

DIRECTORS

 

Name :

Mr. Amrutlal Rambhai Mistry

Designation :

Director

Address :

EC61-001, Evershine Classic, Mangal Vadan CHS Limited, Vasai (East), Thane – 401202, Maharashtra, India

Date of Birth/Age :

17.07.1952

Date of Appointment :

29.09.2005

DIN No. :

02531481

 

 

Name :

Mr. Pradeep Maganlal Mistry

Designation :

Director

Address :

6, Narmada Kutir, 2nd Floor, MG Road, Opposite G H High School, Borivali (East), Mumbai – 400066, Maharashtra, India

Date of Birth/Age :

29.09.1965

Date of Appointment :

29.09.2005

DIN No. :

02531498

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Amrutlal Rambhai Mistry

83250

90.00

Pradeep Maganlal Mistry

9250

10.00

Total

92500

100.00

 

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Greeting Cards.

 

 

Products :

Greeting Cards

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Greeting Card

Countries :

UK

 

 

Imports :

 

Products :

Raw Material

Countries :

·         UK

·         China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and 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

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 :

120 (Approximately)

 

 

Bankers :

Banker Name

NKGSB Co-operative Bank Limited 

Branch Address

Jai-Shree Ranchhoddham, L.T. Road, Dahisar (West),  Mumbai - 400068, Maharashtra, India 

Person Name (With Designation)

Ms. Kavita (Junior Officer) 

Contact Number

91-22-28953451

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)

Ms. Kavita (junior Officer) denied to provide opinion about the subject company. 

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

NKGSB Bank Term Loan

0.488

2.346

NKGSB Bank OD A/c

3.034

2.553

Total

3.522

4.899

 

 

 

Auditors :

 

Name :

Ashish J Shah and Company

Chartered Accountants

Address :

13,1st Floor, Dattani Chambers, S.V. Road,Malad West, Mumbai – 400064, Maharashtra, India

Tel. No.:

9122-28807744

PAN No.:

AABPS8082R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

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

 

 

 

 

92500

Equity Shares

Rs. 10/- each

Rs. 0.925 Million

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

0.925

0.925

0.925

(b) Reserves & Surplus

(6.826)

(9.056)

(6.827)

(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)

(5.901)

(8.131)

(5.902)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11.650

13.482

12.694

(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)

11.650

13.482

12.694

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

0.000

(c) Other current liabilities

6.100

6.681

1.636

(d) Short-term provisions

9.041

8.339

2.208

Total Current Liabilities (4)

15.141

15.020

3.844

 

 

 

 

TOTAL

20.890

20.371

10.636

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.808

6.941

4.827

(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

2.006

1.909

0.486

(c) Deferred tax assets (net)

0.219

0.175

0.175

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.860

0.518

0.860

Total Non-Current Assets

10.893

9.543

6.348

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

8.174

10.252

3.573

(c) Trade receivables

0.632

0.046

0.631

(d) Cash and cash equivalents

1.109

0.510

0.066

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.082

0.020

0.018

Total Current Assets

9.997

10.828

4.288

 

 

 

 

TOTAL

20.890

20.371

10.636

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

28.516

3.408

0.000

 

Other Income

0.033

0.117

0.000

 

TOTAL (A)

28.549

3.525

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

15.112

8.774

0.000

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

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

2.078

(6.679)

0.000

 

Employees benefits expense

1.199

0.244

0.000

 

Other expenses

6.441

2.156

0.678

 

TOTAL (B)

24.830

4.495

0.678

 

 

 

 

 

Less

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

3.719

(0.970)

(0.678)

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.795

0.693

0.829

 

 

 

 

 

 

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

2.924

(1.663)

(1.507)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.739

0.566

0.000

 

 

 

 

 

 

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

2.185

(2.229)

(1.507)

 

 

 

 

 

Less

TAX (H)

(0.045)

0.000

0.000

 

 

 

 

 

 

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

2.230

(2.229)

(1.507)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (J)

(9.056)

(6.827)

 (5.319)

 

 

 

 

 

 

Balance Carried to the B/S (I+J)

(6.826)

(9.056)

(6.826)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

24.10

(24.09)

(16.29)

 

Expected Sales (2014-2015) : Rs. 80.000 Million

 

The above information has been parted by Mr. Amrutlal Mistry

 

 

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)

(%)

7.82

(65.40)

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

13.04

(28.46)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.71

(12.19)

(15.11)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.37)

0.27

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

(1.97)

(1.66)

(2.15)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.66

0.72

1.12

 

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.925

0.925

0.925

Reserves & Surplus

(6.827)

(9.056)

(6.826)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

(5.902)

(8.131)

(5.901)

 

 

 

 

long-term borrowings

12.694

13.482

11.650

Short term borrowings

0.000

0.000

0.000

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

12.694

13.482

11.650

Debt/Equity ratio

(2.151)

(1.658)

(1.974)

 

 

 

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

0.000

3.408

28.516

 

 

 

736.737

 

 

 

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

0.000

3.408

28.516

Profit

(1.507)

(2.229)

2.230

 

 

(65.40%)

7.82%

 

 

 

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

Yes

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

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 LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Ashish Srivastav

0.030

0.075

Seervi Packaging

0.216

0.554

Amrutlal Mistry

7.869

7.937

Pradeep Mistry

0.013

0.017

Total

8.128

8.583

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10548004

16/01/2015

2,000,000.00

NKGSB CO.OP. BANK LTD.

JAI-SHREE RANCHHODDHAM, L.T. ROAD, DAHISAR (W), M 
UMBAI, MAHARASHTRA - 400068, INDIA

C42990259

2

10503423

21/05/2014

1,500,000.00

NKGSB CO.OP. BANK LTD.

JAI SHREE RANCHHODDHAM, L.T. ROAD, DAHISAR (WEST), MUMBAI, MAHARASHTRA - 400068, INDIA

C06809313

3

10406037

02/02/2013

1,500,000.00

NKGSB CO.OP. BANK LTD.

JAI-SHREE RANCHHODDHAM, L.T. ROAD, DAHISAR (WEST), MUMBAI, MAHARASHTRA - 400068, INDIA

B68390608

4

10429046

06/07/2010

1,500,000.00

NKGSB CO.OP. BANK LIMITED

JAI-SHREE RANCHHODDHAM, L.T. ROAD, DAHISAR (WEST), MUMBAI, MAHARASHTRA - 400068, INDIA

B65175226

5

10176716

05/02/2008

1,000,000.00

NKGSB CO-OPERATIVE BANK LIMITED.

JAI-SHREE RANCHHODDHAM, L. T. ROAD, DAHISAR (W), MUMBAI, MAHARASHTRA - 400068, INDIA

A57408973

6

90387750

08/10/2005

2,500,000.00

THE NORTH KANARA G.S.B. CO- OP. BANK LTD.

DAHISAR, MUMBAI, MAHARASHTRA, INDIA

-

7

90378578

17/12/1991

125,600.00

SUNDARAM FINANCE LTD.

NO. 21 PATULLOS ROAD, MADRAS, ANDHRA PRADESH, INDIA

-

* Date of charge modification

 

 

FIXED ASSETS

·         Plant and Machinery

Computers

Electrical Fittings

Mobile Handset

Moulds and Dies

Office Equipment

Motor Car

Electronic Appliances

Furniture, Fixture and Fittings

 

 

 


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. 63.61

UK Pound

1

Rs. 97.26

Euro

1

Rs. 69.63

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

TRU

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

 

13

 

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.