MIRA INFORM REPORT

 

 

Report No. :

324603

Report Date :

05.06.2015

 

IDENTIFICATION DETAILS

 

Name :

MICRO FOOTWEARS PRIVATE LIMITED

 

 

Registered Office :

C-2, Udyog Nagar, Near Miya Wali Nagar, New Delhi – 110 041

Tel. No.:

91-11-42888222

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.02.1994

 

 

Com. Reg. No.:

55-057510

 

 

Capital Investment / Paid-up Capital :

Rs.49.431 million

 

 

CIN No.:

[Company Identification No.]

U74899DL1994PTC057510

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELM20142D

 

 

PAN No.:

[Permanent Account No.]

AACCM7499L

AAASM9876N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Importing of PVC Compound and Footwear.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 230000

 

 

Status :

 Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects company’s moderate financial risk profile marked by low reserves level and increased in the borrowings of the company during FY 2014.

 

However, trade relation are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealing 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. Rajkumar Gupta

Designation :

Director

Contact No.:

91-9810010069

Date :

28.05.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

C-2, Udyog Nagar, Near Miya Wali Nagar, New Delhi – 110 041, India

Tel. No.:

91-11-42888222/ 42888220

Mobile No.:

91-9810010069 (Mr. Rajkumar Gupta)

Fax No.:

Not Available

E-Mail :

micaction@gmail.com

pkjain@actionshoes.com

rajkumargupta_action@yahoo.co.in

Website :

http://www.actionshoes.com

Location :

Owned

Locality :

Industrial

 

Head Office :

G-9, Udyog Nagar Rohtak Rood, Delhi – 110 041, India

Tel No.:

91-11-42888222

Fax No.:

91-11-42888222

E-Mail :

micaction@gmail.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Rajkumar Gupta

Designation :

Director

Address :

15/17, East PunjabI Bagh, New Delhi – 110 026, India

Date of Birth/Age :

15.08.1959

Date of Appointment :

21.02.1994

DIN No. :

00011982

PAN No.:

AAAPG7110K

 

Name :

Mr. Vishesh Aggarwal

Designation :

Director

Address :

15/17, East PunjabI Bagh, New Delhi – 110 026, India

Date of Appointment :

08.03.2013

DIN No. :

02059028

PAN No.:

AFUPA9213L

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Naresh Kumar Agarwal

 

23210

Usha Devi

 

20350

Rajkumar Gupta

 

421500

Asha Devi

 

412000

Varun Aggarwal

 

350000

Vishesh Aggarwal

 

412000

Sanchit Aggarwal

 

412000

Ajay Aggarwal

 

412000

Amit Aggarwal

 

412000

Urmil Aggarwal

 

412000

Nand Kishor Aggarwal

 

414000

Rajkumar Gupta (HUF)

 

412000

Shalu Aggarwal

 

414650

Aashi Aggarwal

 

415350

Total

 

4943060

 

AS ON 30.09.2014

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Importing of PVC Compound and Footwear.

 

 

Products :

PVC Compound and Footwear

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Raw Materials

Countries :

China

 

 

Terms :

 

Selling :

Cash, Advance Payment and Credit

 

 

Purchasing :

Cash, Advance Payment and Credit 

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Fore Group Inc.

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Wholesalers and Retailers

 

Reference :

Swadeshi Footwear, Kanpur

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

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

Banker Name

State Bank of Bikaner and Jaipur

Branch Address

New Delhi – 110 015, 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

 

Small Industries Development Bank of India, E-1, Videocon Tower, Jhandewalan Extension, Delhi – 110 055, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

6.098

7.816

Rupee term loans from others

37.450

0.000

SHORT TERM BORROWINGS

 

 

Working Capital Loan from Bank

212.195

109.257

Total

255.743

117.073

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Brijendra and company

Chartered Accountants

Address :

76, Darya Ganj, New Delhi – 110 002, India

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

AAEFB0949H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern (As confirmed by the Management) : 

Micro Industrial Corporation

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

8500000

Equity Shares

Rs.10/- each

Rs.85.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

4943060

Equity Shares

Rs.10/- each

Rs.49.431 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

49.431

49.431

0.451

(b) Reserves & Surplus

31.074

13.815

(2.095)

(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)

80.505

63.246

(1.644)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

43.548

7.816

0.000

(b) Deferred tax liabilities (Net)

0.000

0.128

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)

43.548

7.944

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

213.655

112.507

70.826

(b) Trade payables

179.025

154.274

145.397

(c) Other current liabilities

28.557

7.525

62.522

(d) Short-term provisions

19.853

9.504

1.641

Total Current Liabilities (4)

441.090

283.810

280.386

 

 

 

 

TOTAL

565.143

355.000

278.742

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

28.815

32.462

20.105

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.570

0.570

0.570

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

25.000

0.000

0.000

(c) Deferred tax assets (net)

0.606

0.000

0.000

(d)  Long-term Loan and Advances

0.000

25.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

54.991

58.032

20.675

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

195.721

127.432

82.486

(c) Trade receivables

209.086

99.677

76.383

(d) Cash and cash equivalents

15.386

16.356

25.599

(e) Short-term loans and advances

89.959

53.503

73.599

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

510.152

296.968

258.067

 

 

 

 

TOTAL

565.143

355.000

278.742

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1080.365

656.661

314.851

 

 

Other Income

1.716

1.984

1.614

 

 

TOTAL                                    

1082.081

658.645

316.465

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1024.274

614.990

303.763

 

 

 

 

 

Less

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

57.807

43.655

12.702

 

 

 

 

 

Less

INTEREST & FINANCIAL EXPENSES                          

27.284

19.186

7.618

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

30.523

24.469

5.084

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

3.647

0.570

0.469

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

26.876

23.899

4.615

 

 

 

 

 

Less

TAX                                                                 

9.617

7.990

1.663

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

17.259

15.909

2.952

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

13.815

(2.094)

(5.046)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

31.074

13.815

(2.094)

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Trading Materials

458.034

413.152

NA

 

TOTAL IMPORTS

458.034

413.152

NA

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

3.49

3.22

0.60

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

1200.000

 

 

 

 

 

The above information has been parted by Mr. Rajkumar Gupta (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

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.60

2.42

0.94

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.35

6.65

4.03

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.99

6.74

1.66

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

0.38

(2.81)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.19

1.90

(43.08)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.16

1.05

0.92

 


 

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

0.451

49.431

49.431

Reserves & Surplus

(2.095)

13.815

31.074

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

(1.644)

63.246

80.505

 

 

 

 

Long-term borrowings

0.000

7.816

43.548

Short term borrowings

70.826

112.507

213.655

Total borrowings

70.826

120.323

257.203

Debt/Equity ratio

(43.082)

1.902

3.195

 

 

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

314.851

656.661

1080.365

 

 

108.562

64.524

 

 

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

314.851

656.661

1080.365

Profit

2.952

15.909

17.259

 

0.94%

2.42%

1.60%

 


 

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

Yes

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

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 four 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

 

 


UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

SHORT TERM BORROWINGS

 

 

Loans and advances from directors

0.020

1.660

Loans and advances from others

1.440

1.590

Total

1.460

3.250

 

INDEX OF CHARGES

 

S.

No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10531333

20/10/2014

98,800,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

E-1, VIDEOCON TOWER, JHANDEWALAN EXTENSION, DELHI, DELHI, DELHI - 110055, INDIA

C33632852

2

10309312

31/03/2014 *

425,000,000.00

STATE BANK OF BIKANER AND JAIPUR

STATE BANK OF BIKANER AND JAIPUR, NEW DELHI, DELHI - 110015, INDIA

C03131075

3

10285855

27/04/2011

20,000,000.00

STATE BANK OF BIKANER AND JAIPUR

KIRTI NAGAR, NEW DELHI, DELHI - 110015, INDIA

B12605143

 

* Date of charge modification

 

CONTINGENT LIABILITY NOT PROVIDED FOR IN RESPECT OF:-

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

(a) Bank Guarantee for other

 

 

Micro Polypet Private Limited

20.000

20.000

 

FIXED ASSETS

 

·         Land

·         Building

·         Electrical Installation

·         Motor Car

·         Furniture and Fixture

·         Computer and Peripherals

 


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.64.18

UK Pound

1

Rs.98.30

Euro

1

Rs.72.25   

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.