MIRA INFORM REPORT

 

 

Report No. :

324450

Report Date :

08.06.2015

 

IDENTIFICATION DETAILS

 

Name :

GOPINATH ENTERPRISE PRIVATE LIMITED

 

 

Registered Office :

Block No. 162, Behind Bharat Alluminum, Santej - Vadsar Road, Santej, Kalol, Ghandhinagar, Ahmedabad - 382721, Gujarat

Tel. No.:

91-79-65212000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.02.2008

 

 

Com. Reg. No.:

04-052866

 

 

Capital Investment / Paid-up Capital :

Rs. 15.167 Million

 

 

CIN No.:

[Company Identification No.]

U25200GJ2008PTC052866

 

 

IEC No.:

0808007980

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMG03592B

 

 

PAN No.:

[Permanent Account No.]

AADCG0475F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Tarpaulins, Tents, PP Woven Fabric Bags and Truck Covers.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 120000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Profitability of the company seems to be low during 2014. However, General Financial position of the company seems to be decent.

 

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

 

The concern 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

 

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 (GENERAL INFORMATION)

 

Name :

Mr. Ritesh Kumar

Designation :

Marketing Manager

Contact No.:

91-9099973980

Date :

26.05.2015

 

 

 

 

 

LOCATIONS

 

Registered Office/ Factory :

Block No.162, B/h. Bharat Aluminium Factory, Santej Vadsar Road, Village -  Santej, Tal. Kalol,  Dist., Ghandhinagar, Ahmedabad - 382721 Gujarat, India

Tel. No.:

91-79-65212000

Mobile No.:

91-9099973980 (Mr. Ritesh)

Fax No.:

 

E-Mail :

ddkgupta@yahoo.co.in

Website :

 

Area :

100000 Sq. Ft.

Location :

Commercial

 

 

DIRECTORS

 

AS ON 23.06.2014

 

Name :

Mr. Bharat Kumar Agarwal

Designation :

Director

Address :

A – 29, Shreenath Park, Opposite Jogeshwari Park, CTM, Amraiwadi, Ahmedabad – 380026, Gujarat, India

Date of Birth/Age :

13.03.1977

Qualification :

Graduate

Date of Appointment:

08.02.2008

 

 

Name :

Mr. Dineshkumar Agarwal

Designation :

Director

Address :

A – 29, Shreenath Park, Opposite Jogeshwari Park, CTM, Amraiwadi, Ahmedabad – 380 026, Gujarat, India.

Date of Birth/Age :

30.10.1978

Qualification :

Graduate

Date of Appointment:

08.02.2008

 

 

Name :

Mr. Ram Lakhan Agarwal

Designation :

Director

Address :

A – 29, Shreenath Park, Opposite Jogeshwari Park, CTM, Amraiwadi, Ahmedabad – 380 026, Gujarat, India.

Date of Birth/Age :

17.05.1982

Qualification :

Graduate

Date of Appointment:

08.02.2008

 

 

KEY EXECUTIVES

 

Name :

Mr. Ritesh Kumar

Designation :

Marketing Manager

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 23.06.2014

Names of Shareholders

No. of Shares

%age holding

Bharatkumar Agarwal

512500

33.79

Dineshkumar Agarwal

496700

32.75

Ramlakhan Agarwal

497500

32.80

Diyash Infra Developers Private Limited

10000

0.66

 

 

 

Total

1516700

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 23.06.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Tarpaulins, Tents, PP Woven Fabric Bags and Truck Covers.

 

 

Products :

  • HDPE and PP Woven Fabric Bags
  • Tents
  • Truck Covers
  • Tarpaulins
  • HDPE Bags / Sacks

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit (30,60,90 Days)

 

 

Purchasing :

Cash and Credit (30,60,90 Days)

 

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 :

60 (Approximately)

 

 

Bankers :

Bank Name

Axis Bank

Branch

CBB Branch, Ahmedabad, Gujarat, 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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loan from Bank

3.434

7.971

Vehicle Loans

0.805

1.818

Less: Current Maturities (repayable in next 12 Months)

(4.082)

0.000

 

 

 

Short-term borrowings

 

 

From Bank

39.833

27.676

 

 

 

Total

39.990

37.465

 

Auditors :

 

Name :

DeeenDayal Gupta and Associates

Chartered Accountants

Address :

A/6, Shriram Tenament, Rabari Colony, Amraiwadi, Ahmedabad - 380026, Gujarat, India

PAN No.:

ALUPG8448B

 

 

Memberships :

Not Available 

 

 

Collaborators :

Not Available 

 

 

Associates/Subsidiaries :

Not Available 

 

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1600000

Equity Shares

Rs.10/- Each

Rs.16.000Million

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1516700

Equity Shares

Rs.10/- Each

Rs.15.167 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

15.167

15.167

15.167

(b) Reserves & Surplus

29.253

27.316

21.612

(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)

44.420

42.483

36.779

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

25.968

9.789

14.509

(b) Deferred tax liabilities (Net)

4.157

4.290

3.667

(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)

30.125

14.079

18.176

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

39.834

36.301

29.622

(b) Trade payables

52.900

85.952

59.259

(c) Other current liabilities

8.105

2.364

0.000

(d) Short-term provisions

0.811

2.616

2.887

Total Current Liabilities (4)

101.650

127.233

91.768

 

 

 

 

TOTAL

176.195

183.795

146.723

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

42.400

44.619

37.363

(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

3.183

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

45.583

44.619

37.363

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

35.077

40.806

30.582

(c) Trade receivables

82.958

89.735

68.442

(d) Cash and cash equivalents

6.393

0.042

0.064

(e) Short-term loans and advances

6.184

8.593

10.272

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

130.612

139.176

109.360

 

 

 

 

TOTAL

176.195

183.795

146.723

 

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

385.242

260.845

256.282

(Gross Turnover)

 

Other Income

1.062

1.722

N.A

 

TOTAL

386.304

262.567

N.A

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

324.810

213.514

 

Purchases of Stock-in-Trade

 

 

 

 

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

(6.174)

(3.061)

 

 

Employees benefits expense

7.512

6.045

 

 

Other expenses

39.995

27.539

 

 

TOTAL

366.143

244.037

N.A

 

 

 

 

 

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

20.161

18.530

17.304

 

 

 

 

 

Less

FINANCIAL EXPENSES

12.490

5.216

5.217

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

7.671

13.314

12.087

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

5.630

5.278

5.171

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.041

8.036

6.916

 

 

 

 

 

Less

TAX

0.105

2.272

1.465

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.936

5.764

5.451

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

17.396

11.692

7.656

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

 0.000

 0.000

1.415

 

Total

0.000

0.000

1.415

 

 

 

 

 

 

Balance Carried to the B/S

19.332

17.396

11.692

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.28

3.8

3.09

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

N.A

N.A

N.A

Cash generated from operations

N.A

N.A

N.A

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

 

 

 

 

 

0.50

2.21

1.83

Net Profit Margin

(PBT/Sales)

(%)

 

 

 

 

 

5.23

7.10

6.75

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

 

 

 

1.16

4.37

4.71

Return on Investment (ROI)

(PBT/Networth)

 

 

 

 

 

 

0.05

0.19

0.19

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

 

 

 

1.48

1.08

1.20

Current Ratio

(Current Asset/Current Liability)

 

 

 

 

 

 

 

 

 

 

 

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

15.167

15.167

15.167

Reserves & Surplus

21.612

27.316

29.253

Net worth

36.779

42.483

44.420

 

 

 

 

long-term borrowings

14.509

9.789

25.968

Short term borrowings

29.622

36.301

39.834

Total borrowings

44.131

46.090

65.802

Debt/Equity ratio

1.200

1.085

1.481

 

 

 

 

YEAR-ON-YEAR GROWTH

 

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

260.845

385.242

 

47.690

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

260.845

385.242

Profit

5.764

1.936

 

2.21%

0.50%

 

 

 

 

 

 

 

 

 

 

 

 

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)

No

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

 

 

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

From director

20.228

0.000

From Others

5.584

0.000

 

 

 

Short-term borrowings

 

 

Loans Repayable on Demand

0.000

0.000

From Other Parties

0.000

8.625

Total

25.812

8.625

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10452115

10/09/2013

90,100,000.00

Axis Bank Limited

Trishul, 3rd Floor, Opp. Samarheshwar Temple,, Law Garden, Ellisbridge, Ahmedabad, Gujarat - 380006, INDIA

B86253101

 


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.63.76

UK Pound

1

Rs.97.79

Euro

1

Rs.69.90

 

 

INFORMATION DETAILS

 

Information Gathered by :

MAN

 

 

Analysis Done by :

RSH

 

 

Report Prepared by :

RKI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

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

YES

--OTHER MERIT FACTORS

YES/NO

NO

TOTAL

 

45

 

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.