MIRA INFORM REPORT

 

 

Report No. :

326587

Report Date :

11.06.2015

 

IDENTIFICATION DETAILS

 

Name :

COSMO PRINT SOLUTIONS PRIVATE LIMITED

 

 

Formerly Known As :

COSMO DIES AND COMPONENTS PRIVATE LIMITED (w.e.f. 19.12.2014)

 

 

Registered Office :

1/5505, Shivaji Park Extension, Shahdara, New Delhi-110032, India

Mobile No.:

91-9810028373

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.06.1988

 

 

Com. Reg. No.:

55-031961

 

 

Capital Investment / Paid-up Capital :

Rs. 0.667 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL1988PTC031961

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELC06258A

 

 

PAN No.:

[Permanent Account No.]

AAACC3895N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of all types of Scratch Cards and Cosmetic/ Pharmaceuticals Labels on PP White, PP Clear, PE Clear Paper, etc.

 

 

No. of Employees :

Not Divulged

 

 

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

 

Maximum Credit Limit :

USD 28000

 

 

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 company 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 DECLINED BY

 

Name :

Mr. Sharat Jain

Designation :

Director

Contact No.:

91-9810028373

Date :

09.06.2015

 


 

LOCATIONS

 

Registered Office :

1/5505, Shivaji Park Extension, Shahdara, New Delhi-110032, India

Tel. No.:

Not Available

Mobile No.:

91-9810028373 (Mr. Sharat Jain)

Fax No.:

Not Available

E-Mail :

bsjindal@gmail.com

dublishmk@gmail.com

Website :

www.zaubacorp.com

 

 

DIRECTORS

 

AS ON  30.09.2014

 

Name :

Mr. Anju Jain

Designation :

Director

Address :

246 Sector 15A, Gautam Budh Nagar, Noida-201301, Uttar Pradesh, India

Date of Birth/Age :

23.03.1958

Date of Appointment :

27.11.1989

DIN No.:

01167454

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U74899DL1988PTC031961

COSMO PRINT SOLUTIONS PRIVATE LIMITED

Director

27-11-1989

27-11-1989

Active

NO

2

U25200MP2010PTC023862

SUPERTECH INDUSTRIES (INDIA) PRIVATE LIMITED

Director

29-06-2010

29-06-2010

Active

NO

3

U17291DL2007PTC167946

WRAP FASHION PRIVATE LIMITED

Director

01-04-2015

01-04-2015

Active

NO

 

 

Name :

Mr. Sharat Jain

Designation :

Director

Address :

246 Sector 15A, Gautam Budh Nagar, Noida-201301, Uttar Pradesh, India

Date of Birth/Age :

22.09.1960

Date of Appointment :

01.03.1991

DIN No.:

01224284

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U74899DL1981PTC012307

KASP PRODUCTS PRIVATE LIMITED

Director

11-09-1981

11-09-1981

Active

NO

2

U74899DL1988PTC031961

COSMO PRINT SOLUTIONS PRIVATE LIMITED

Director

01-03-1991

01-03-1991

Active

NO

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON  30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Atul Jain

3100

4.65

Sharat Jain

7000

10.49

Madhu Jain

6000

9.00

Anju Jain

6000

9.00

YC Mittal

17500

26.24

Achla Mittal

5750

8.62

Abha Jain

9850

14.77

Sharat Jain (Karta of Sharat Jain and Sons HUF)

5750

8.62

Atul Jain (Karta of Atul Jain and Sons HUF)

5750

8.62

Total

66700

100.00

 

 

 

 

AS ON  30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Bodies corporate

17.30

Directors or relatives of directors

82.70

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of all types of Scratch Cards and Cosmetic/ Pharmaceuticals Labels on PP White, PP Clear, PE Clear Paper, etc.

 

 

Products :

--

 

 

Brand Names :

--

 

 

Agencies Held :

---

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

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 (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

·         Bharti Airtel Limited

·         MTNL

·         TCI Limited

·         Overnite Express Limited

·         Bharat Sanchar Nigam Limited

·         Vodafone Essar Mobile Services Limited

·         XPS Cargo Limited

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Punjab National Bank

Branch:

74, Janpath, New Delhi-110001, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Punjab National Bank

(Secured against Hypothecation of Stocks)

0.000

2.376

Tata Capital Limited

(Secured against Capital)

0.383

0.759

Axis Bank power drive Loan

(Secured against Capital)

0.677

0.000

Total

1.060

3.135

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jindal and Company

Chartered Accountants

Address :

3803, David Street Daryaganj New Delhi-110002, India

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

AACFJ5996J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

Rs. 10/- each

Rs. 1.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

66700

Equity Shares

Rs. 10/- each

Rs. 0.667 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

0.667

0.667

0.667

(b) Reserves & Surplus

9.059

9.044

8.921

(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)

9.726

9.711

9.588

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

10.971

10.504

15.718

(b) Deferred tax liabilities (Net)

0.516

0.464

0.514

(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)

11.487

10.968

16.232

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

7.534

5.975

10.252

(c) Other current liabilities

1.256

1.128

1.277

(d) Short-term provisions

1.420

1.094

0.950

Total Current Liabilities (4)

10.210

8.197

12.479

 

 

 

 

TOTAL

31.423

28.876

38.299

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.553

12.053

14.486

(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

1.064

1.064

0.996

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

13.617

13.117

15.482

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.137

3.307

3.081

(c) Trade receivables

8.693

8.811

9.370

(d) Cash and cash equivalents

3.531

0.879

7.473

(e) Short-term loans and advances

2.214

1.322

1.404

(f) Other current assets

1.231

1.440

1.489

Total Current Assets

17.806

15.759

22.817

 

 

 

 

TOTAL

31.423

28.876

38.299

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

42.168

42.350

46.887

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                              

2.351

2.499

2.484

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.121

2.199

2.156

 

 

 

 

 

 

PROFIT BEFORE TAX

0.230

0.300

0.328

 

 

 

 

 

Less

TAX                                                                 

0.137

0.100

0.093

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                               

0.093

0.200

0.235

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

23.481

24.651

NA

 

TOTAL IMPORTS

23.481

24.651

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.39

3.00

3.52

 

 

 

 

 

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)

(%)

0.22

0.47

0.50

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

100.00

100.00

100.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.73

1.04

0.86

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.03

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.13

1.08

1.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.74

1.92

1.83

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

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

0.667

0.667

0.667

Reserves & Surplus

8.921

9.044

9.059

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.588

9.711

9.726

 

 

 

 

Long-term borrowings

15.718

10.504

10.971

Short term borrowings

0.000

0.000

0.000

Total borrowings

15.718

10.504

10.971

Debt/Equity ratio

1.639

1.082

1.128

 

 

 

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

46.887

42.350

42.168

 

 

(9.676)

(0.430)

 

 

 

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

46.887

42.350

42.168

Profit

0.235

0.200

0.093

 

0.50%

0.47%

0.22%

 

 

 

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

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 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

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10068131

08/10/2008 *

8,500,000.00

PUNJAB NATIONAL BANK

74, JANPATH, NEW DELHI, DELHI - 110001, INDIA

A49253081

2

90368512

08/10/2008 *

1,500,000.00

PUNJAB NATIONAL BANK

74, JANPATH, NEW DELHI, DELHI - 110001, INDIA

A49253602

3

90368414

27/01/2000 *

1,000,000.00

PUNJAB NATIONAL BANK

74 JANPATH, NEW DELHI, DELHI, INDIA

-

 

* Date of charge modification

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans from Director

0.575

0.140

Loans from Others

9.336

7.229

Total

9.911

7.369

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted 1156 Baradari Behindnovelty Cinema, Delhi-110006, India from Maharashtra to the present address w.e.f 17.01.2012.

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Generator

·         Scooter

·         Land

·         Computers

·         Pager

·         Cooler

·         Furniture and Fixture

·         Air Conditioner

·         Building, etc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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. 63.88

UK Pound

1

Rs. 98.47

Euro

1

Rs. 72.15

 

 

INFORMATION DETAILS

 

Information Gathered by :

MAN

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

IND

 


 

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

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

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.