MIRA INFORM REPORT

 

 

Report No. :

321485

Report Date :

11.05.2015

 

IDENTIFICATION DETAILS

 

Name :

BHF INTERNATIONAL PRIVATE LIMITED

 

 

Registered Office :

A-30/B-1, Mohan Cooperative Industrial Estate, New Delhi – 110044

Tel. No.:

91-11-41676464

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.03.2008

 

 

Com. Reg. No.:

55-175137

 

 

Capital Investment / Paid-up Capital :

Rs.28.686 Million

 

 

CIN No.:

[Company Identification No.]

U74120DL2008PTC175137

 

 

IEC No.:

Not Available

 

 

TIN No.:

33272227451

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELB10565C

 

 

PAN No.:

[Permanent Account No.]

AADCB3804B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Fabrics.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

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 weak operational performance and it has incurred loss from its operational activities.

 

Due to loss, networth position of the company is affected and company has reported negative reserves position.

 

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

 

In view of moderate financial risk profile, the company can be considered for business dealing 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. Jaiprakash

Designation :

Accounts Department

Contact No.:

91-11-41676464

Date :

07.05.2015

 

 

LOCATIONS

 

Registered Office :

A-30/B-1, Mohan Cooperative Industrial Estate, New Delhi – 110044, India

Tel. No.:

91-11-41676464

Fax No.:

91-11-41216684

E-Mail :

rj09.roc@gmail.com

mahandevan@bhfindia.com

Website :

www.bhfindia.com

Location :

Rented

 

 

Factory :

Sf. No.193, Pollachi Main Road, P. Vadugapalayam, Palladam – 641664, Tamilnadu, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Nagaratnam Mahadevan

Designation :

Director

Address :

E-243, IIND Floor, East Of Kailash, New Delhi – 110065, India

Date of Birth/Age :

25.03.1969

Date of Appointment :

20.06.2009

DIN No.:

00084910

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

U18101DL2003PTC123673

AISHU TEXTILES PRIVATE LIMITED

Director

24/12/2003

24/12/2003

-

Active

NO

2

U70102DL2007PTC167448

DRAGON BUILDWORLD (INDIA) PRIVATE LIMITED

Additional director

12/09/2007

12/09/2007

29/11/2013

Active

NO

3

U74120DL2008PTC175137

BHF INTERNATIONAL PRIVATE LIMITED

Director

20/06/2009

11/03/2008

-

Active

NO

 

 

Name :

Mr. Sunil Kumar Thakur

Designation :

Director

Address :

254C, Munirka Village, New Delhi – 110019, India

Date of Birth/Age :

15.01.1972

Date of Appointment :

20.08.2010

DIN No.:

02415122

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

U74120DL2008PTC175137

BHF INTERNATIONAL PRIVATE LIMITED

Director

20/08/2010

20/11/2008

-

Active

NO

2

U70102DL2007PTC167448

DRAGON BUILDWORLD (INDIA) PRIVATE LIMITED

Director

05/01/2011

05/01/2011

29/11/2013

Active

NO

 

KEY EXECUTIVES

 

Name :

Mr. Jaiprakash

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

BHF International Limited, Hongkong

3167611

Nagaratnam Mahadevan

1

 

 

Total

3167612

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Bodies corporate

99.99

Directors or relatives of Directors

0.01

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Fabrics.

 

 

Products :

Fabrics

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Cheque

 

 

Purchasing :

Cash, Cheque

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

Axis Bank

Branch :

Trichy Road, Coimbatore, Tamilnadu, India

Person Name :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

4020045955552

Account Since :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

 

Auditors :

 

Name :

DSM and Associates

Chartered Accountants

Address :

210, Jagdamba Tower, 13, Preet Vihar Commercial Complex, Delhi – 110092, India

Tel. No.:

91-11-42421120 / 42421121

E-Mail :

dsm.roc@gmail.com

PAN No.:

AAAFM5257F

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Associates/Subsidiaries :

--

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3500000

Equity Shares

Rs.10/- each

Rs.35.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3167612

Equity Shares

Rs.10/- each

Rs.31.676 Million

 

 

 

 

 

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3500000

Equity Shares

Rs.10/- each

Rs.35.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2868612

Equity Shares

Rs.10/- each

Rs.28.686 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

28.686

12.436

9.728

(b) Reserves & Surplus

(2.383)

0.432

0.200

(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)

26.303

12.868

9.928

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

59.940

0.000

0.000

(b) Deferred tax liabilities (Net)

0.262

0.101

0.018

(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)

60.202

0.101

0.018

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

9.547

0.393

0.181

(c) Other current liabilities

1.686

0.180

0.132

(d) Short-term provisions

0.000

0.000

0.080

Total Current Liabilities (4)

11.233

0.573

0.393

 

 

 

 

TOTAL

97.738

13.542

10.339

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

50.636

11.570

8.403

(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

1.395

0.188

0.188

(e) Other Non-current assets

0.000

0.000

0.392

Total Non-Current Assets

52.031

11.758

8.983

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.404

0.000

0.000

(c) Trade receivables

11.107

0.000

0.005

(d) Cash and cash equivalents

4.400

0.909

0.696

(e) Short-term loans and advances

25.795

0.147

0.121

(f) Other current assets

2.001

0.728

0.534

Total Current Assets

45.707

1.784

1.356

 

 

 

 

TOTAL

97.738

13.542

10.339

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

69.390

23.220

20.611

 

 

Other Income

4.172

0.038

0.534

 

 

TOTAL                                              (A)

73.562

23.258

21.145

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Direct expenses

52.890

4.822

4.535

 

 

Payment to and provisions for employees

12.309

11.963

10.137

 

 

Other administrative expenses

7.570

5.126

5.209

 

 

TOTAL                                              (B)

72.769

21.911

19.881

 

 

 

 

 

 

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

0.793

1.347

1.264

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.783

0.008

0.005

 

 

 

 

 

 

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

0.010

1.339

1.259

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

2.657

1.024

0.845

 

 

 

 

 

 

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

(2.647)

0.315

0.414

 

 

 

 

 

Less

TAX                                                                  (H)

0.161

0.083

0.151

 

 

 

 

 

 

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

(2.808)

0.232

0.263

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

69.390

23.221

21.135

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.98

0.19

0.27

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

67.000

 

The above information has been parted by Mr. Jaiprakash (Accounts Department)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

(4.05)

1.00

1.28

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.14

5.80

6.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

(2.71)

2.33

4.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.10)

0.02

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.28

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.07

3.11

3.45

 

 

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

9.728

12.436

28.686

Reserves & Surplus

0.200

0.432

(2.383)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.928

12.868

26.303

 

 

 

 

long-term borrowings

0.000

0.000

59.940

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

59.940

Debt/Equity ratio

0.000

0.000

2.279

 

 

 

 

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

20.611

23.220

69.390

 

 

12.658

198.837

 

 

 

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

20.611

23.220

69.390

Profit

0.263

0.232

(2.808)

 

1.28%

1.00%

(4.05%0

 

 

 

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

No

17]

Major suppliers

No

18]

Major customers

No

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

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

From foreign holding

 

 

External commercial borrowings from BHF International Limited

59.940

0.000

 

 

 

Total

59.940

0.000

 

 


INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10534741

18/11/2014

25,000,000.00

Axis Bank Limited

No.1619-A,Cheran Plaza, Trichy Road, Coimbatore, Tamil Nadu - 641018, India

C35877257

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Equipment

·         Air Conditioner

·         Air Purifier

·         Mobile

·         Office Equipment

·         Generator

·         Invertor

·         Photostat Machine

·         Machine (Juki)

·         Machine (Embroidery)

·         Printer

·         Electrical Items

·         Scanner

·         LCD Television

·         UPS

·         Furniture and Fixture

·         Vehicles (Cars)

·         Computer

 


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 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 :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

--

--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

 

26

 

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.