MIRA INFORM REPORT

 

 

Report No. :

307382

Report Date :

09.02.2015

 

IDENTIFICATION DETAILS

 

Name :

ADITYA NONWOVEN FABRICS PRIVATE LIMITED

 

 

Registered Office :

C-12, Fine Home Apartments, Mayur Vihar, Phase – 1, Delhi, Delhi – 110091

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.03.2011

 

 

Com. Reg. No.:

55-215882

 

 

Capital Investment / Paid-up Capital :

Rs.10.850 Million

 

 

CIN No.:

[Company Identification No.]

U17200DL2011PTC215882

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

IEC No.:

0511010621

 

 

PAN No.:

[Permanent Account No.]

AAJCA2941C

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer of non-woven Fabrics, Non-Woven Bags, PP Spun bond Non-Woven Fabric and PP Spun bound non-woven Carry bags.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 50000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Reserves of the company seems to be low during 2014.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealings 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

 

Name :

Mr. R. C. Mittal

Designation :

Director

Contact No.:

91-09215620000

Date :

25.02.2015

 

 

LOCATIONS

 

Registered Office :

C-12, Fine Home Apartments, Mayur Vihar, Phase – 1, Delhi - 110091

Tel. No.:

Not Available

Mobile No.:

91-09215620000 (Mr. R.C. Mittal)

Fax No.:

Not Available

E-Mail :

mittalbwn@gmail.com

ndgpt@yahoo.com

Website :

http://www.adityafabrics.com

Area :

500 Sq. Ft.

Location :

Rented

 

 

Factory 1 :

Plot No.131, Sector No.21, Industrial Area,

Bhiwani – 127021, Haryana

Tel. No.:

91-01664-248400

Area :

1200 Sq. Ft.

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mittal Aditya

Designation :

Director

Address :

52 Bajrang Bali Colony, Bhiwani, Bhiwani – 127021

Date of Birth/Age :

31.10.1989

Date of Appointment :

15.03.2011

DIN No.:

02699021

 

 

Name :

Mittal Chander Ram

Designation :

Director

Address :

52 Bajrang Bali Colony, Bhiwani, Bhiwani – 127021

Date of Birth/Age :

06.110.1964

Date of Appointment :

15.03.2011

DIN No.:

02699039

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Ram Chander Mittal

187500

Aditya Mittal

281400

Mahabir Prasad

23200

Manju Devi

5000

Deepmala Singhal

20000

Pawan Kumar, Mahabir Prasad Singhal (HUF)

12500

Suman

5000

Somveer Sharma

15000

Gauri Shankar Mittal

18550

Pawan Kumar Goyal

17750

Sunita Saraf

51300

Jitender Kumar Basia

2500

Jitender Kumar Basia (HUF)

5000

Payal Basia

5000

Bhushan Kumar

16500

Bishnu Kumar Gupta

3300

Ankit Mangal

3300

Faquir Chand

4950

Sushil Kumar

18150

Payal Basia

19800

Meenu Mittal 

150000

Miss Manisha

186300

Anita Bansal

9900

Durga Devi

13200

Anjani Kumar

9900

Total

1085000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

74.21

Other top fifty shareholders

25.79

Total

100.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of non-woven Fabrics, Non-Woven Bags, PP Spun bond Non-Woven Fabric and PP Spun bound non-woven Carry bags.

 

 

Products :

  • Non-woven Fabrics
  • Non-Woven Bags
  • PP Spun bond Non-Woven Fabric
  • PP Spun bound non-woven Carry bags.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Non-Woven Fabrics

Countries :

  • Pakistan
  • Europe

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash, Payment, Cheque, Credit (30 Days)

 

 

Purchasing :

Cash, Payment, Credit (30 Days)

 

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

Bank Name

Bank of India

Branch

Bhiwani – 127021, Haryana, India

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Cash Credit- Rs.52.600 Million

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loan-IST

11.880

9.142

Term Loan-IIND

9.000

0.000

 

 

 

Short-term borrowings

 

 

Cash credit from bank

24.029

14.854

Term Loan-BOI

0.000

5.600

BMW Finance

(Secures on hypothecation of car)

1.295

1.596

Total

46.204

31.192

 

Auditors :

 

Name :

N.D. Gupta and Company

Chartered Accountants

Address :

14IST Floor, K.M. Market, Clock Tower, Railway Road, Bhiwani – 127021, Haryana-HR, India.

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

ADCPG3260D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,100,000

Equity Shares

Rs.10/- each

Rs.11.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,085,000

Equity Shares

Rs.10/- each

Rs.10.850 Million

 

 

 

 

 

 

As on 30.09.2014

 

Authorised Capital:                                                                                         Rs. 15.500 Million

           

Issued, Subscribed & Paid-up Capital:                                                         Rs. 15.350 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

10.850

4.850

4.850

(b) Reserves & Surplus

7.333

7.23

6.973

(c) Money received against share warrants

0.000

0.074

0.074

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

18.183

12.154

11.897

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

23.380

11.642

1.000

(b) Deferred tax liabilities (Net)

0.089

0.025

0.200

(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)

23.469

11.667

1.200

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

25.324

22.050

31.717

(b) Trade payables

9.015

0.911

0.339

(c) Other current liabilities

0.039

0.019

0.000

(d) Short-term provisions

0.577

0.515

0.373

Total Current Liabilities (4)

34.955

23.495

32.429

 

 

 

 

TOTAL

76.607

47.316

45.526

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

30.324

22.135

23.062

(ii) Intangible Assets

3.406

2.808

2.634

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

33.730

24.943

25.696

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

28.097

13.011

12.080

(c) Trade receivables

13.864

7.554

7.011

(d) Cash and cash equivalents

0.875

0.585

0.467

(e) Short-term loans and advances

0.034

1.212

0.257

(f) Other current assets

0.007

0.011

0.015

Total Current Assets

42.877

22.373

19.830

 

 

 

 

TOTAL

76.607

47.316

45.526

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

Gross Income

138.488

70.403

19.790

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

PROFIT BEFORE INTEREST, DEPRECIATION AND TAX

9.184

8.420

3.344

 

 

 

 

 

Less

INTEREST

4.715

4.834

1.833

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.469

3.586

1.511

 

 

 

 

 

Less/ Add

DEPRECIATION

4.262

3.485

1.530

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAXATION

0.207

0.101

(0.019)

 

 

 

 

 

Less

TAX

0.103

(0.155)

0.200

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAXATION

0.104

0.256

(0.219)

 

 

 

 

 

Add

BALANCE BROUGHT FORWARD  PREVIOUS YEAR

0.037

(0.219)

0.000

 

 

 

 

 

 

Balance Carried to the B/S

0.037

0.037

(0.219)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.096

0.53

(0.45)

 

Expected Sales (2014-2015): Rs.200.000 Million

 

The above information has been parted Mr. R.C. Mittal (Director)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.08

0.36

(1.11)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.63

11.96

16.90

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.28

0.23

-0.04

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.01

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.68

2.77

2.75

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

0.95

0.61

 

 

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

4.850

4.850

10.850

Reserves & Surplus

6.973

7.230

7.333

Money received against share warrants

0

0.074

0.074

Net worth

11.823

12.154

18.257

 

 

 

 

long-term borrowings

1.000

11.642

23.380

Short term borrowings

31.717

22.050

25.324

Total borrowings

32.717

33.692

48.704

Debt/Equity ratio

2.767

2.772

2.668

 

 

 

 

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

19.790

70.403

138.488

 

 

255.750

96.708

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

19.790

70.403

138.488

Profit

(0.219)

0.256

0.104

 

(1.11%)

0.36%

0.08%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

Operation and Performance

 

The company made gross income of Rs. 13.488 Million as compared to Rs. 70.403 Million and net profit of Rs. 0.207 Million in comparison of Profit of Rs. 0.101 Million in the preceding year. Depreciation on fixed assets has been provided Rs. 4.262 Million in comparison to 3.485 in the preceding year. An amount of Rs. 0.141 Million has been carried forward to the balance sheet in comparison to Rs 0.037 Million in the preceding year after provisions of differed tax liability Rs.0.064 Million compare to Rs 0.174 million in the preceding year.

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

From Karan Eron and Company, Punjab

2.500

2.500

Total

2.500

2.500

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10308040

21/11/2014 *

69,100,000.00

Bank of India

CLOCK TOWER, BHIWANI, Haryana - 127021, INDIA

C37153046

 

 

Registered office of the company has been shifted from Kansal Brothers, C-21, Acharya Niketan, Mayur Vihar, Phase – I, Delhi – 110091, India to the present address w.e.f. 19.08.2013

 

 

FIXED ASSETS

 

  • Plant and Machinery
  • Car
  • Equipments
  • Water Cooler
  • Fire Extinguisher
  • Generator

 

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.62.20

UK Pound

1

Rs.94.71

Euro

1

Rs.68.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

GTA


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--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

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

 

28

 

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.