MIRA INFORM REPORT

 

 

Report No. :

320981

Report Date :

09.05.2015

 

IDENTIFICATION DETAILS

 

Name :

JASWAL CYCLES PRIVATE LIMITED

 

 

Registered Office :

C-100, Focal Point, Phase-V, Ludhiana – 141010, Punjab

Tel. No.:

91-9878900098 (Mr. Puneet)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.08.1995

 

 

Com. Reg. No.:

16-016978

 

 

Capital Investment / Paid-up Capital :

Rs. 2.823 Million

 

 

CIN No.:

[Company Identification No.]

U35929PB1995PTC016978

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

JLDJ00669E

 

 

PAN No.:

[Permanent Account No.]

AAACJ4164H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Bicycles.

 

 

No. of Employees :

25 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

For the financial year ended 2014, the company has reported decent topline growth but it has low profitability margins.

 

Rating further constrained on account of company’s moderate financial risk profile and huge external borrowings taken by the company.

 

However, trade relations are reported as fair. Payments are reported to be slow but correct.

 

In view of huge borrowings, 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 PARTED BY

 

Name :

Mr. Puneet

Designation :

Key Executive

Contact No.:

91-9878900098

Date :

04.05.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

C-100, Focal Point, Phase-V, Ludhiana – 141010, Punjab, India

Tel. No.:

91-161-2672286/ 4632286

Mobile No.:

91-9878900098 (Mr. Puneet)

Fax No.:

91-161-2674982

E-Mail :

clientgvc@rediffmail.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Tarvinder Singh Jaswal

Designation :

Director

Address :

544-L, Model Town, Ludhiana, Punjab, India

Date of Appointment :

30.08.1995

DIN No.:

00796224

 

 

Name :

Prem Kaur Jaswal

Designation :

Director

Address :

544-L, Model Town, Ludhiana, Punjab, India

Date of Appointment :

27.12.2004

DIN No.:

00796268

 

 

Name :

Harvinder Singh Jaswal

Designation :

Director

Address :

C-100, Focal Point, Phase-V, Ludhiana – 141010, Punjab, India

Date of Appointment :

30.08.1995

DIN No.:

02451625

 

 

KEY EXECUTIVES

 

Name :

Mr. Puneet

Designation :

Key Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

 

Tarvinder Singh Jaswal

 

95600

Harvinder Singh Jaswal

 

22600

Tarvinder Singh Jaswal(HUF)

 

5000

Kartar Singh Jaswal (HUF)

 

15000

Harvinder Singh Jaswal (HUF)

 

5000

Prem Kaur Jaswal

 

139000

Jatinder Kaur Jaswal

 

100

 

 

 

Total

 

 

282300

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Bicycles.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

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

 

·         A.K. Goyal and Company – Ludhiana

·         Bansal Steel Udyog – Ludhiana

·         Bhatia Hardware and Mill Store – Ludhiana

·         Harbans Singh and Sons – Ludhiana

·         M.M. Traders – Ludhiana

·         Mohit Enterprises – Ludhiana

·         Onkar Chemicals – Ludhiana

·         Rajesh Auto and Brass Industries - Ludhiana

 

 

Customers :

Wholesalers

 

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

 

·         Arpan Cycles (India) – Ludhiana

·         Eastman Industries – Ludhiana

·         HPL Electric and Power Private Limited – Solan

·         Prince Industrial Corporation – Malerkotla

·         Safari Bikes Limited – Ludhiana

·         Trishan Exports Private Limited – Ludhiana

·         Micron Instruments Private Limited - Chandigarh

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Ludhiana, Punjab, 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

 

·         Union Bank of India

SSI Branch, Cheema Chowk, Ludhiana - 141003, Punjab, India

 

·         State Bank of India

G.T. Road, Ludhiana, Punjab, India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Short Term Loans - From Banks

 

 

Union Bank of India Working Capital Limit

20.175

19.706

HDFC Bank - DOD

4.802

5.093

 

 

 

Total

 

24.977

24.799

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Gupta Vigg and Company

Chartered Accountants

Address :

101 Kismat Complex GT Road Miller Ganj, Ludhiana – 141003, Punjab, India

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

AAEFG0353Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500,000

Equity Shares

Rs. 10/- each

Rs. 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

282,300

Equity Shares

Rs. 10/- each

Rs. 2.823 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

2.823

2.823

2.823

(b) Reserves & Surplus

2.893

2.462

2.343

(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)

5.716

5.285

5.166

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

11.560

11.476

12.434

(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)

11.560

11.476

12.434

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

24.977

25.199

21.891

(b) Trade payables

14.956

12.694

15.809

(c) Other current liabilities

1.025

1.500

1.436

(d) Short-term provisions

0.000

0.000

0.110

Total Current Liabilities (4)

40.958

39.393

39.246

 

 

 

 

TOTAL

58.234

56.154

56.846

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.176

4.728

4.647

(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

0.000

0.000

0.000

Total Non-Current Assets

4.176

4.728

4.647

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

38.513

35.453

32.717

(c) Trade receivables

12.907

13.425

17.119

(d) Cash and cash equivalents

1.756

0.726

1.443

(e) Short-term loans and advances

0.882

1.822

0.920

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

54.058

51.426

52.199

 

 

 

 

TOTAL

58.234

56.154

56.846

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Turnover

81.399

65.948

88.711

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

0.440

0.258

0.342

 

 

 

 

 

Less

TAX                                                                 

0.009

0.140

0.113

 

 

 

 

 

 

PROFIT AFTER TAX

0.431

0.118

0.229

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.53

0.42

0.81

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

0.76

0.46

0.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.05

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

6.39

6.94

6.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.32

1.31

1.33

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

2.823

2.823

2.823

Reserves & Surplus

2.343

2.462

2.893

Net worth

5.166

5.285

5.716

 

 

 

 

Long-term borrowings

12.434

11.476

11.560

Short term borrowings

21.891

25.199

24.977

Total borrowings

34.325

36.675

36.537

Debt/Equity ratio

6.644

6.939

6.392

 

 

 

 

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)

Turnover

88.711

65.948

81.399

 

 

(25.660)

23.429

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Turnover

88.711

65.948

81.399

Profit

0.229

0.118

0.431

 

0.26%

0.18%

0.53%

 

 

 

 


 

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

No

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)

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

Yes

30]

Major Shareholders, if available

Yes

31]

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

No

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10167007

17/07/2009

600,000.00

UNION BANK OF INDIA

SSI BRANCH,, CHEEMA CHOWK, LUDHIANA, PUNJAB - 141001, INDIA

A65884884

2

90169166

21/01/1999

200,000.00

UNION BANK OF INDIA

SSI BR. CHEEMA CHOWK, LUDHIANA, PUNJAB, INDIA

-

3

90168990

17/12/1997

380,000.00

UNION BANK OF INDIA

SSI BR. CHEEMA CHOWK, LUDHIANA, PUNJAB, INDIA

-

4

90168868

17/12/1997 *

1,000,000.00

UNION BANK OF INDIA

SSI BR. CHEEMA CHOWK, LUDHIANA, PUNJAB, INDIA

-

5

90168794

23/01/2012 *

20,892,000.00

UNION BANK OF INDIA

SSI BRANCH, CHEEMA CHOWK, LUDHIANA, PUNJAB - 141003, INDIA

B32260705

6

90167367

08/01/1996

200,000.00

UNION BANK OF INDIA

SSI BR. CHEEMA CHOWK, LUDHIANA, PUNJAB, INDIA

-

7

90167407

15/12/1997 *

200,000.00

UNION BANK OF INDIA

SSI BR. CHEEMA CHOWK, LUDHIANA, PUNJAB, INDIA

-

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

From Directors and Share Holders

11.560

11.476

SHORT TERM BORROWINGS

 

 

Hero Cycles Private Limited - Ludhiana

0.000

0.400

 

 

 

Total

 

11.560

11.876

 

 

FINANCIAL RESULTS

 

During the year under consideration and the Company has achieved a Turnover of Rs.81.399 Million (Prev. Year Rs.65.948 Million). The Company has earned a Net Profit of Rs.0.440 Million (Prev. Year Rs.0.258 Million) after charging Depreciation and Interest. The Directors are hopeful to achieve better results in the coming years.

 

 

FIXED ASSETS:

 

·         Building

·         Furniture and Fixture

·         Land

·         Vehicle

·         Air Conditioner

·         Generator Set

·         Office Equipments

·         Computers

·         Security Systems

·         Other Equipment


 

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. 64.05

UK Pound

1

Rs. 99.04

Euro

1

Rs. 71.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

MAN

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

BVA

 


 

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

4

--PROFITABILITY

1~10

3

--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

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

 

30

 

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.