MIRA INFORM REPORT

 

 

Report No. :

313327

Report Date :

21.03.2015

 

IDENTIFICATION DETAILS

 

Name :

HARMAN SALES PRIVATE LIMITED

 

 

Registered Office :

201/A, Byculla Service Industrial Estate, Mumbai – 400027, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.09.1988

 

 

Com. Reg. No.:

11-048836

 

 

Capital Investment / Paid-up Capital :

Rs. 0.210 Million

 

 

CIN No.:

[Company Identification No.]

U29290MH1988PTC048836

 

 

IEC No.:

0389027545

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMH07285F

 

 

PAN No.:

[Permanent Account No.]

AAACH2731C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Machinery used in Leather Industry.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually 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.

 

 

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 PARTED BY

 

Name :

Mr. Dayanand Khanolkar

Designation :

Accountant

Contact No.:

91-22-28454806

Date :

19.03.2015

 

 

LOCATIONS

 

Registered Office :

201/A, Byculla Service Industrial Estate, Mumbai – 400027, Maharashtra, India

Tel. No. :

91-22-28454806

Fax No. :

91-22-28454147

E-Mail :

dahisraaccounts@harmanleather.com

imports@harmanleather.com

junk@junk.com

admin@harmanlether.com

marketing@harmanleather.com

Website :

www.harmanleather.com

Location :

Owned

Locality :

Commercial

 

 

Head Office :

Harman House, 5B, Royal Industrial Estate, Near Prasad Hotel, W.E.Highway, Kashimira Road, Thane - 401104, Maharashtra, India

Tel. No.:

91-22-28454806/ 28454807/ 28454808

Fax No.:

91-22-28454147

E-Mail :

admin@harmanleather.com

 

 

Branch Offices :

Located at

 

·         Noida

·         Kanpur

·         Kolkata

·         Chennai

·         Calicut

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Vaishali Jeevan Razdan

Designation :

Director

Address :

B-1004, Highland Park, Oshi Wara, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

06.02.1987

Date of Appointment :

25.08.2005

DIN No. :

01000391

 

 

Name :

Sushma Jeevan Razdan

Designation :

Director

Address :

B-1004, Highland Park, Oshi Wara, Andheri (West), Mumbai - 400058, Maharashtra, India

Date of Birth/Age :

13.09.1962

Date of Appointment :

02.05.1990

DIN No. :

01001672

 

 

Name :

Mr. Jeevan Harikrishen Razdan

Designation :

Director

Address :

B-1004, Highland Park, Oshi Wara, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

20.07.1959

Date of Appointment :

14.09.1988

DIN No. :

01025935

 

 

Name :

Mr. Harikrishen Mohanlal Razdan

Designation :

Director

Address :

3F Happy Home, 28 A Napean Sea Road, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

18.11.1930

Date of Appointment :

14.09.1988

DIN No. :

02103024

 

 

KEY EXECUTIVES

 

Name :

Mr. Dayanand Khanolkar

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Harikrishen Mohanlal Razdan

750

35.71

Jeevan Harikrishen Razdan

120

5.71

Sushma Jeevan Razdan

730

34.76

Vaishali Jeevan Razdan

500

23.81

Total

2100

100.00

 

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Machinery used in Leather Industry.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

 

Products :

Machinery

Countries :

·         Korea

·         Italy

·         China

 

 

Terms :

 

Selling :

Cash, L/C, Cheque and Credit (30 Days/ 60 Days/ 90 Days)

 

 

Purchasing :

Cash, L/C, Cheque and Credit (30 Days/ 60 Days/ 90 Days)

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Kavis Fashion, Andheri

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

Customers :

Reference:

Ram Fashion Exports Private Limited

Name of the Person (with Designation):

Not Divulged

Contact Number:

Not Divulged

Since How Long Known:

Not Divulged

Maximum Limit Dealt:

Not Divulged

Experience :

Not Divulged

Remarks :

Not Divulged

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

Bank Name:

Indian Overseas Bank

Branch:

Opera House, Mumbai, Maharashtra, India

Name of the Person (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):

Cash Credit: Rs. 8.000 Millions

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         HDFC Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Indian Overseas Bank – Cash Credit Account

3.439

5.932

HDFC Bank Limited Car Loan

0.773

0.000

Total

4.212

5.932

 

NOTE:

 

The above borrowings are of Cash Credit facilities and secured against Fixed Deposit Receipts.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mahaveer Sharma and Company

Chartered Accountants

Address :

Krishna Bhavan, 3rd Floor, 511, S.V.P. Road, Mumbai – 400004, Maharashtra, India

Tel. No. :

91-22-30203515/ 30023885

Fax No. :

91-22-23885055

E-Mail :

sharmamp44@hotmail.com

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

AAQPS2706M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

 

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8,000

Equity Shares

Rs.100/- each

Rs. 0.800 Million

2,000

Preference Shares

Rs.100/- each

Rs. 0.200 Million

 

 

 

 

 

Total

 

Rs. 1.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,100

Equity Shares

Rs.100/- each

Rs. 0.210 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

0.210

0.210

0.210

(b) Reserves & Surplus

123.513

113.029

104.829

(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)

123.723

113.239

105.039

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

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)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

4.212

5.932

0.000

(b) Trade payables

37.493

28.842

31.000

(c) Other current liabilities

12.905

8.896

7.458

(d) Short-term provisions

6.128

6.085

7.544

Total Current Liabilities (4)

60.738

49.755

46.002

 

 

 

 

TOTAL

184.461

162.994

151.041

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

22.677

19.410

20.032

(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

0.261

0.197

0.130

(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

0.001

Total Non-Current Assets

22.938

19.607

20.163

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

33.881

33.534

28.709

(c) Trade receivables

56.333

50.447

45.891

(d) Cash and cash equivalents

4.854

3.718

4.396

(e) Short-term loans and advances

66.455

55.688

51.882

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

161.523

143.387

130.878

 

 

 

 

TOTAL

184.461

162.994

151.041

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

192.372

150.193

207.734

 

 

Other Income

60.049

46.173

37.836

 

 

TOTAL                                     (A)

252.421

196.366

245.570

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost Material Consumed

159.015

124.717

 

 

 

Direct Expenses

0.437

0.224

 

 

 

Changes in Inventories of Stock in Trade

(0.347)

(4.825)

 

 

 

Employees Benefit Expenses

20.580

17.227

 

 

 

Other Expenses

50.144

41.335

 

 

 

TOTAL                                     (B)

229.829

178.678

223.330

(Including Financial Expenses)

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

22.592

17.688

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.496

0.449

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

22.096

17.239

22.240

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

4.389

3.008

3.082

 

 

 

 

 

 

Less

EXTRA-ORDINARY ITEMS W/OFF

--

--

0.017

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                (G)           

17.707

14.231

19.141

 

 

 

 

 

Less

TAX                                                                  (H)

6.129

6.085

7.545

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

11.578

8.146

11.596

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Components and Spares

NA

34.822

32.712

 

 

Machinery

NA

18.871

63.587

 

TOTAL IMPORTS

NA

53.693

96.299

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5514.00

3879.05

5521.90

 

 

Expected Sales (2014-2015): Rs. 250.000 Millions

 

The above information has been parted by Mr. Dayanand Khanolkar (Accountant).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

6.02

5.42

5.58

 

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

11.74

11.78

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.61

8.74

12.68

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.13

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.03

0.05

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.66

2.88

2.85

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

0.210

0.210

0.210

Reserves & Surplus

104.829

113.029

123.513

Net worth

105.039

113.239

123.723

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

5.932

4.212

Total borrowings

0.000

5.932

4.212

Debt/Equity ratio

0.000

0.052

0.034

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

207.734

150.193

192.372

 

 

(27.699)

28.083

 

 

 

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

207.734

150.193

192.372

Profit

11.596

8.146

11.578

 

5.58%

5.42%

6.02%

 

 


 

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

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

Yes

18]

Major customers

Yes

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

 

 

CURRENT MATURITIES OF LONG TERM DEBTS: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90236463

29/09/2005

2,000,000.00

ICICI BANK LIMITED

ICICI BANK TOWER, BANDRA KURLA COMPLEX, MUMBAI, MAHARASHTRA, INDIA

-

 

 

FIXED ASSETS

 

·         Furniture

·         Office Equipment

·         Electrical Equipment

·         Plant and Machinery

·         Vehicle

·         Motor Car

·         Machinery

·         Air Conditioner

·         Computer

·         Elec. Fittings

·         Furniture and Fixtures

·         Office Equipment

·         Scooter

·         Water Tank

·         Xerox Machine

·         Tube Well

·         Fax Machine

·         Television

·         Refrigerator

 

 


 

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.62.49

UK Pound

1

Rs.92.26

Euro

1

Rs.66.80

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MRI

 


 

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

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

 

47

 

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.