MIRA INFORM REPORT

 

 

Report No. :

322381

Report Date :

14.05.2015

 

IDENTIFICATION DETAILS

 

Name :

GIJAY APPARELS LIMITED

 

 

Registered Office :

94/16, Mukhmailopur Road, Jindpur Village, Alipur , New Delhi – 110036

Tel. No.:

91-11-27203162

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

31.05.1984

 

 

Com. Reg. No.:

55-018258

 

 

Capital Investment / Paid-up Capital :

Rs.11.604 Million

 

 

CIN No.:

[Company Identification No.]

U36911DL1984PLC018258

 

 

IEC No.:

0598064141

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELG01841A

 

 

PAN No.:

[Permanent Account No.]

AAACG0890R

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Importer of Socks Knitting Machine.

 

 

No. of Employees :

45 (Approximately)

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The management has reported drastic dip in its sales turnover, but the net profitability has shown a significant improvement during FY2014.

 

The company has small net worth and weak liquidity profile. Moreover, there seems a huge gap between trade receivables and payables which may further stress liquidity position of the company.

 

Trade relations are fair. Business is active. Payment terms are slow but correct.

 

In the view of aforesaid, subject 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 (GENERAL DETAILS)

 

Name :

Mr. Praveen Gandhi

Designation :

Marketing Manager

Contact No.:

91-9920952602

Date :

14.05.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

94/16, Mukhmailopur Road, Jindpur Village, Alipur , New Delhi – 110036, India

Tel. No.:

91-11-27203162

Mobile No.:

91-9920952602 (Mr. Praveen Gandhi)

Fax No.:

Not Available

E-Mail :

socks@stylonsocks.com

office@solomangroup.in

Website :

www.solomangroup.in

 

 

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Suneet Kumar Kapoor

Designation :

Director

Address :

E/281, Ramesh Nagar, New Delhi – 110015, India

Date of Birth/Age :

27.09.1960

Date of Appointment :

22.11.2012

DIN No.:

03536574

 

 

Name :

Mrs. Smriti Harjai

Designation :

Additional Director

Address :

AG-12, Shalimar Bagh, Ashok Vihar,  Delhi – 110052, India

Date of Birth/Age :

10.11.1981

Date of Appointment :

26.03.2015

DIN No.:

00025574

 

 

Name :

Mr. Satpal Katyal

Designation :

Additional Director

Address :

M-230, Ground Floor, Guru Harkishan Singh Nagar, Paschim Vihar, Delhi – 110087, India

Date of Birth/Age :

04.07.1955

Date of Appointment :

05.10.2014

DIN No.:

00025643

 

 

Name :

Mr. Rajinder Kumar

Designation :

Additional Director

Address :

15/14, West Patel Nagar, Delhi – 110008, India

Date of Appointment :

05.10.2014

DIN No.:

02283142

 

 

Name :

Mrs. Nidhi Harjai

Designation :

Additional Director

Address :

AG-12, Shalimar Bagh, Ashok Vihar,  Delhi – 110052, India

Date of Birth/Age :

11.06.1980

Date of Appointment :

26.03.2015

DIN No.:

03330386

 

 

KEY EXECUTIVES

 

Name :

Mr. Praveen Gandhi

Designation :

Marketing Manager

 

 

 

 

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Rajender Kumar

280

Som Nath Harjai

95240

Poonam Harjai

22000

Mukund Rai

10

Neelam Kumar

10

Sumit Harjai

2610

Raj Kumar Harjai

50000

Alka Harjai

36350

Sourabh Harjai

1000

Om Prakash Harjai

52340

Sushma Harjai

25010

Sambhav Harjai

10000

Surinder Kumar Harjai

50000

Madhu Harjai

37300

Asha KAtyal

710

Chopra Motors Private Limited

62500

Immense Industries Private Limited

155000

Soloman Industries Limited

470000

Soloman Engineers Private Limited

90000

 

 

Total

1160360

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Bodies corporate

67.00

Directors or relatives of Directors

33.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Importer of Socks Knitting Machine.

 

 

Products :

Socks Knitting Machine

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

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 :

Usha Enterprises

Name of the Person :

Mr. Anand

Contact No.:

91-9920952607

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

Banker Name :

State Bank of Patiala

Branch :

B-65/2, Wazirpur Industrial Area, New Delhi - 110052, Delhi, India

Person Name (With Designation) :

Not Divulged

Contact Number :

91-11-27374969

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Facilities :

SECURED LOAN

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans taken for vehicles

4.477

5.037

 

 

 

Total

4.477

5.037

 

 

 

Auditors :

 

Name :

Amit Nagpal and Company 

Chartered Accountants

Address :

B-59, 1st Floor, Mansaram Park, New Delhi-110059, India

PAN No.:

AENPN2933A

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Enterprises which are owned, or have significant

influence of or are partners with Key management personnel and their relatives:

  • Immense Industries Private Limited
  • Girijapati Apparels Private Limited

 

 

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

 

 

 

 

1160360

Equity Shares

Rs.10/- each

Rs.11.604 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

11.604

11.604

11.604

(b) Reserves & Surplus

24.330

16.748

12.642

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1.349

1.349

1.349

Total Shareholders’ Funds (1) + (2)

37.283

29.701

25.595

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

79.647

81.896

79.926

(b) Deferred tax liabilities (Net)

0.628

0.642

0.642

(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)

80.275

82.538

80.568

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

275.745

325.366

167.912

(c) Other current liabilities

70.049

10.189

2.418

(d) Short-term provisions

3.900

1.500

0.340

Total Current Liabilities (4)

349.694

337.055

170.670

 

 

 

 

TOTAL

467.252

449.294

276.833

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.319

10.459

4.466

(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

53.638

51.501

31.501

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

334.357

332.404

78.710

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

397.314

394.364

114.677

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.599

41.470

44.979

(c) Trade receivables

43.118

5.916

113.762

(d) Cash and cash equivalents

2.042

3.986

1.022

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

3.179

3.558

2.393

Total Current Assets

69.938

54.930

162.156

 

 

 

 

TOTAL

467.252

449.294

276.833

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

879.014

1540.848

720.923

 

Other Income

17.880

12.380

6.448

 

TOTAL (A)

896.894

1553.228

727.371

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

846.363

1526.111

724.657

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

19.871

3.509

(10.871)

 

Employees benefits expense

1.402

1.123

1.944

 

Other expenses

4.396

5.790

1.036

 

TOTAL (B)

872.032

1536.533

716.766

 

 

 

 

 

 

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

24.862

16.695

10.605

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

11.968

10.392

9.265

 

 

 

 

 

 

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

12.894

6.303

1.340

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION (F)

1.140

0.697

0.403

 

 

 

 

 

 

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

11.754

5.606

0.937

 

 

 

 

 

Less

TAX (H)

4.173

1.500

0.310

 

 

 

 

 

 

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

7.581

4.106

0.627

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

6.53

3.54

0.54

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.86

0.27

0.09

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.83

1.08

1.47

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.84

1.41

0.38

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.19

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.14

2.76

3.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.20

0.16

0.95

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

11.604

11.604

11.604

Reserves & Surplus

12.642

16.748

24.330

 Share Application money pending allotment

1.349

1.349

1.349

Net worth

25.595

29.701

37.283

 

 

 

 

long-term borrowings

79.926

81.896

79.647

Short term borrowings

0.000

0.000

0.000

Total borrowings

79.926

81.896

79.647

Debt/Equity ratio

3.123

2.757

2.136

 

 

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

720.923

1540.848

879.014

 

 

113.733

(42.953)

 

 

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

720.923

1540.848

879.014

Profit

0.627

4.106

7.581

 

0.09%

0.27%

0.86%

 

 

 

 

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

Yes

17]

Major suppliers

No

18]

Major customers

Yes

19]

Payments terms

No

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

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Other loans and advances, others

75.170

76.859

 

 

 

Total

75.170

76.859

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90032543

11/02/1990

1,130,000.00

CANARA BANK

TAGOR GARDEN, NEW DELHI, DELHI, INDIA

-

2

90031862

13/10/1984

39,915.00

INDIAN OVERSEAS BANK

70 GOLF LINKS, NEW DELHI, DELHI - 110003, INDIA

-

 

 

 

 

FIXED ASSETS

 

Tangible assets

  • Land
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office 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 records 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.64.19

UK Pound

1

Rs.100.58

Euro

1

Rs.72.08

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

NKT / KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

2

--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

NO

--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.