MIRA INFORM REPORT

 

 

Report No. :

312518

Report Date :

18.03.2015

 

IDENTIFICATION DETAILS

 

Name :

SALSONS IMPEX PRIVATE LIMITED

 

 

Registered Office :

Suite 5B, Uppals Plaza M6, Jasola District Center, New Delhi – 110025

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

24.01.2008

 

 

Com. Reg. No.:

55-173111

 

 

Capital Investment / Paid-up Capital :

Rs.4.031 Million

 

 

CIN No.:

[Company Identification No.]

U51109DL2008PTC173111

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of automobiles components, accessories etc. and trading of cloth.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 20000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

As per registrar of companies the date of balance sheet (i.e. financial file) is shown as 31.03.2014. However, the documents related to the financial are not available from any source except form 20B.

 

As per available financials of the year 2012-13, the company has huge external borrowings which seems to be increasing.

 

Further, reserves are low during the year 2012-13.

 

However, trade relations are fair. Business is active. Payments are reported to be 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

 

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 DENIED BY

 

Name :

Mr. Rakesh Mathur

Designation :

Chief Operating Officer

Contact No.:

91-9871209392

Date :

16.03.2015

 

 

LOCATIONS

 

Registered Office :

Suite 5B, Uppals Plaza M6, Jasola District Center, New Delhi – 110025, India

Tel. No.:

91-11-40003456

Mobile No.:

91-9871209392 (Mr. Rakesh Mathur)

Fax No.:

91-11-40003450

E-Mail :

skumar@salsons.com

info@salsonsautomotivetyres.com

Website :

www.salsonsautomotivetyres.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ashwin Kapur

Designation :

Director

Address :

3, Aurangzeb Lane, New Delhi – 110011, India

Date of Birth/Age :

02.11.1985

Date of Appointment :

07.09.2009

DIN No.:

01577918

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

Date of cessation

Company/ LLP Status

Defaulting status

1

U74899DL1982PLC013227

ATLAS LABORATORIES AND PHARMACEUTICALS LIMITED

Director

24/09/2007

12/06/2007

02/01/2010

Active

NO

2

U27310DL2007PTC165346

SALSAN STEELS PRIVATE LIMITED

Additional director

05/03/2009

14/08/2007

17/08/2009

Active

NO

3

U51109DL2008PTC173111

SALSONS IMPEX PRIVATE LIMITED

Director

07/09/2009

24/01/2008

-

Active

NO

4

U74899DL1995PLC065419

ATLAS PET PLAS INDUSTRIES LIMITED

Additional director

16/10/2008

16/10/2008

02/01/2010

Active

NO

5

U27100DL2009PTC193962

ATLAS TMT BARS PRIVATE LIMITED

Managing director

25/06/2010

07/09/2009

-

Active

NO

6

U74140DL2009PTC194307

ATLAS ENTERTAINMENT PRIVATE LIMITED

Managing director

28/10/2009

15/09/2009

-

Active

NO

 

 

Name :

Mr. Prashant Kapur

Designation :

Director

Address :

3, Aurangzeb Lane, New Delhi – 110011, India

Date of Birth/Age :

08.07.1981

Date of Appointment :

24.01.2008

 

 

Name :

Mr. Rakesh Nath Mathur

Designation :

Director

Address :

Flat No 403, Tower 1, Parsvnath Platinum, Swarn Nagri, Sector Tau, Greater Noida - 201310, Uttar Pradesh, India

Date of Appointment :

18.05.2013

DIN No.:

06595014

 

 

KEY EXECUTIVES

 

Name :

Mr. Rakesh Mathur

Designation :

Chief Operating Officer

 

 

Name :

Mr. Tarun

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Salil Kapur

500

Prashannt Kapur

7500

Ashwin Kapur

392500

Natasha Kapur

2500

Kiran Kapur

100

Total

403100

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of automobiles components, accessories etc. and trading of cloth.

 

 

Products :

  • Radial Truck Tyres
  • Bias LCV and Truck Tyres
  • Radial Car and Light Commercial Vehicle Tyres
  • Agricultural Tyres
  • Off The Road Tyres
  • Three Wheeler Tyres
  • Motorcycle Tyres
  • Industrial Tyre

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

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 :

Information declined by the management.

 

 

Bankers :

  • Indusind Bank Limited, Block A, Sushant Lok, Phase I, Tower B, First, India Place, Ground Floor, Gurgaon Road, Gurgaon - 122002, Haryana, India
  • Syndicate Bank, Arunachal Building, Barakhamba Road, New Delhi – 110001, India
  • Citi Bank, 124 , Jeevan Bharati Building, 4 Floor , Cannaught Circus, New Delhi - 110001, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWING

 

 

From Banks

 

 

Cash Credit From Syndicate Bank

(Secured by hypothecation of debtors and stock)

6.803

0.339

LAP from HDFC Bank

14.101

14.937

Total

20.904

15.276

 

Auditors :

 

Name :

Sunita Agrawal And Company

Chartered Accountants

Address :

Shop Plot No-23, 3rd Floor, D-Park ,Pandav Nagar, Delhi – 110092, India

Tel. No.:

91-11-22485133

Mobile No.:

91-9999345811

E-Mail :

contact@charteredaccountant.org.in

sac.icai@gmail.com

Website :

www.charteredaccountant.org.in

PAN No.:

ABEFS8102J

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Atlas Auto Industries
  • Atlas Cycle (Haryana) Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

403100

Equity Shares

Rs.10/- each

Rs.4.031 Million

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

4.031

4.025

4.025

(b) Reserves & Surplus

3.349

2.109

0.684

(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)

7.380

6.134

4.709

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.974

40.928

17.099

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

20.620

21.700

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

66.594

62.628

17.099

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

3.803

0.046

0.847

(c) Other current liabilities

11.549

3.985

0.635

(d) Short-term provisions

0.425

0.250

0.180

Total Current Liabilities (4)

15.777

4.281

1.662

 

 

 

 

TOTAL

89.751

73.043

23.470

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

35.334

34.397

0.451

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.024

0.036

0.048

Total Non-Current Assets

35.358

34.433

0.499

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.691

7.189

9.093

(c) Trade receivables

24.007

19.618

5.807

(d) Cash and cash equivalents

2.506

2.055

1.814

(e) Short-term loans and advances

16.596

8.270

6.248

(f) Other current assets

1.593

1.478

0.009

Total Current Assets

54.393

38.610

22.971

 

 

 

 

TOTAL

89.751

73.043

23.470

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

Other Income

 

 

 

 

TOTAL (A)

217.871

111.408

66.872

 

 

 

 

 

Less

EXPENSES

216.190

109.463

66.360

 

 

 

 

 

PROFIT BEFORE PRIOR PERIOD EXPENSES

1.681

1.945

0.512

 

 

 

 

 

Less

PRIOR PERIOD EXPENSES

0.017

0.270

 0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.664

1.675

0.512

 

 

 

 

 

Less

TAXES

 

 

 

 

PROVISION FOR TAXATION

0.425

0.250

0.180

 

PROVISION OF FBT (PREVIOUS YEARS)

 0.000

 0.000

0.001

 

PROVISION OF TDS (PREVIOUS YEARS)

 0.000

 0.000

0.007

 

INTEREST INCOME (PREVIOUS YEARS)

 0.000

 0.000

0.007

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.239

1.425

0.317

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

2.109

0.684

0.366

 

 

 

 

 

 

Balance Carried to the B/S

3.348

2.109

0.683

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.07

3.54

0.79

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

0.57

1.28

0.47

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.85

2.29

2.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.27

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

6.23

6.67

3.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.45

9.02

13.82

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

4.025

4.025

4.031

Reserves & Surplus

0.684

2.109

3.349

Net worth

4.709

6.134

7.380

 

 

 

 

long-term borrowings

17.099

40.928

45.974

Short term borrowings

0.000

0.000

0.000

Total borrowings

17.099

40.928

45.974

Debt/Equity ratio

3.631

6.672

6.230

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

66.872

111.408

217.871

 

 

66.599

95.561

 

 

 

 

 

 

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

66.872

111.408

217.871

Profit

0.317

1.425

1.239

 

0.47%

1.28%

0.57%

 

 

 

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

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

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

No

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

 

The company has earned profit of Rs.1.239 Million in comparison to Previous Year Rs.1.425 Million from its operation in the automobile sector including automobile component, accessories etc. and trading of cloth.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWING

 

 

Ashwin Kapur

16.310

0.000

Natasha Kapur

0.000

6.542

Atlas Auto Industries

0.000

0.040

Atlas Cycle (Haryana) Limited

0.000

0.020

Fixed Deposit from Directors / Relative

8.760

19.050

Total

25.070

25.652

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10534230

03/09/2014

20,000,000.00

INDUSIND BANK LTD.

BLOCK A, SUSHANT LOK, PHASE I, TOWER B, FIRST, INDIA PLACE, GR. FLOOR, GURGAON ROAD, GURGAON, Haryana - 122002, INDIA

C35562073

2

10512116

29/07/2014

24,000,000.00

Citi Bank N.A.

124 , JEEVAN BHARATI BUILDING, 4 FLOOR , CANNAUGHT CIRCUS, NEW DELHI, Delhi - 110001, INDIA

C14498562

3

10122935

17/06/2011 *

16,000,000.00

SYNDICATE BANK

ARUNACHAL BUILDING, BARAKHAMBA ROAD, NEW DELHI, Delhi - 110001, INDIA

B18300780

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Cylinder Printing
  • Computer Laptop
  • Digital Calipar
  • Insert Plate (Metal Dies)
  • Label Printer
  • Furniture and Fixture
  • Office Equipments
  • Printer

 

 


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.62.69

UK Pound

1

Rs.92.99

Euro

1

Rs.66.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY 

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.