MIRA INFORM REPORT

 

 

Report No. :

322192

Report Date :

16.05.2015

 

IDENTIFICATION DETAILS

 

Name :

SHAKTI FOAMS PRIVATE LIMITED

 

 

Registered Office :

45/5A/1, East Azad Nagar, Krishna Nagar,  Delhi – 110051

Tel no. :

91-129-2205409

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.05.2002

 

 

Com. Reg. No.:

55-115458

 

 

Capital Investment / Paid-up Capital :

Rs. 16.686 Million

 

 

CIN No.:

[Company Identification No.]

U25199DL2002PTC115458

 

 

IEC No.:

0503030279

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELS17885A

 

 

PAN No.:

[Permanent Account No.]

AACGS4748A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of PU foam (PUF) Products

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 160000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

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 business 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.

 

 

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

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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. Yogesh Goel

Designation :

Director

Contact No.:

91-9312251223

Date :

13.05.2015

 

 

LOCATIONS

 

Registered Office :

45/5A/1, East Azad Nagar, Krishna Nagar,  Delhi – 110051, India

Tel. No.:

91-129-2205409

Mobile No.:

91-9312251223 (Mr. Yogesh Goel)

Fax No.:

Not Available

E-Mail :

lifestyle.mattress@gmail.com

Location :

Owned

 

 

Factory :

Mohla road, Ballabhgarh Faridabad – 121004, Village-Harphla Sikri, Haryana, India

 

 

Correspondence Address :

A-62, 100 Feet Road, Chawla Colony Ballabhgarh, Faridabad – 121004,Haryana, India

 


 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Kishan Chand Gupta

Designation :

Director

Address :

House No 1570, Sector 7e, Ballabgarh, 121004, Haryana, India

Date of Birth/Age :

18.05.1939                       

Date of Appointment :

21.05.2006

DIN No.:

00128963

 

 

Name :

Mr. Yogesh Kumar

Designation :

Director

Address :

House No A-62, Chawla Colony, Ballabgarh, 121004, Haryana, India

Date of Birth/Age :

06.11.1975

Date of Appointment :

21.02.2002

DIN No.:

00129133

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Yogesh Kumar Goyal

 

3391000

Munender Goyal

 

3670000

Kishan Chand Gupta

 

2270000

Deepak Rawat

 

1200000

Birma Devi

 

1825000

Leena Gupta

 

1450000

Poonam Agarwal

 

1250000

Lifestyle Mattresses Private Limited, India

 

1750000

Vineet Paliwal

 

100000

Ramesh Chand Gupta Huf

 

1085000

Mukesh Agarwal

 

5000

Sunil Kumar

 

5000

Shree Bhagwan Gupta Huf

 

15000

Chandra Kanta

 

360000

Yogesh Kumar Goyal Huf

 

700000

Amit Gupta

 

20000

Vaibhav Aggarwal

 

46000

Reena Aeran

 

1000

Ishwar Chand Goel

 

1000

Preeti

 

1000

Munender Goyal Huf

 

821000

Total

 

19966000

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

8.76

Directors or relatives of Directors

78.11

Others

13.13

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of PU foam (PUF) Products

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Chemical Industry

Countries :

  • China
  • Singapore

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Muran Petrochemical, Kanpur

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 :

Wholesaler and Retailers

 

Reference :

Raj Foam company, Karol Bagh, Delhi

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 :

35  (Approximately)

 

 

Bankers :

  • State Bank of India, Chawla Colony, Mathura Road, Ballabgarh - 121004, Haryana, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

State Bank of India (Cash Credit)

24.008

23.367

 

 

 

Total

24.008

23.367

 

 

 

Auditors :

 

Name :

Salil and Company

Chartered Accountant

Address :

C-95, Sector-61, Noida - 201307, Uttar Pradesh, India

PAN No.:

AFQPA5519R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Relatives of KMP can exercise significant influence :

  • Shakti Petro Foam Private Limited

DIN no. : U25209DL2009PTC195153

  • Lifestyle Mattresses Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,000,000

Equity Shares

Rs.10/- each

Rs. 20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,966,600

Equity Shares

Rs.10/- each

Rs. 19.966 Million

 

 

 

 

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1750000

Equity Shares

Rs.10/- each

Rs. 17.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1668600

Equity Shares

Rs.10/- each

Rs. 16.686 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

16.686

16.686

16.686

(b) Reserves & Surplus

37.778

34.227

30.946

(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)

54.464

50.913

47.632

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.639

6.230

6.573

(b) Deferred tax liabilities (Net)

0.135

0.237

0.394

(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)

6.774

6.467

6.967

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

24.008

23.367

12.485

(b) Trade payables

30.742

32.503

35.408

(c) Other current liabilities

1.962

6.218

7.367

(d) Short-term provisions

2.001

1.897

2.139

Total Current Liabilities (4)

58.713

63.985

57.399

 

 

 

 

TOTAL

119.951

121.365

111.998

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

27.766

17.941

18.518

(ii) Intangible Assets

0.010

0.017

0.004

(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

0.990

0.990

0.990

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.451

0.451

0.451

(e) Other Non-current assets

0.000

0.000

0.003

Total Non-Current Assets

29.217

19.399

19.966

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

44.715

56.030

31.496

(c) Trade receivables

30.016

28.357

46.544

(d) Cash and cash equivalents

3.624

3.112

2.603

(e) Short-term loans and advances

12.379

14.414

11.311

(f) Other current assets

0.000

0.053

0.078

Total Current Assets

90.734

101.966

92.032

 

 

 

 

TOTAL

119.951

121.365

111.998

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

Other Income

 

 

 

 

TOTAL

333.033

298.338

313.202

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

325.835

291.339

307.286

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

7.198

6.999

5.916

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.009

2.211

 0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.189

4.788

5.916

 

 

 

 

 

Less

TAX

1.638

1.507

1.896

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3.551

3.281

4.020

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.13

1.97

2.41

 

 


 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Total Income)

(%)

1.07

1.10

1.28

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.36

3.98

5.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.09

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.56

0.58

0.40

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.55

1.59

1.60

 

 

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

16.686

16.686

16.686

Reserves & Surplus

30.946

34.227

37.778

Net worth

47.632

50.913

54.464

 

 

 

 

long-term borrowings

6.573

6.230

6.639

Short term borrowings

12.485

23.367

24.008

Total borrowings

19.058

29.597

30.647

Debt/Equity ratio

0.400

0.581

0.563

 

 

 

 

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)

Total Income

313.202

298.338

333.033

 

 

-4.746

11.629

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

313.202

298.338

333.033

Profit

4.020

3.281

3.551

 

1.28%

1.10%

1.07%

 

 


 

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

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

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

 

 

Note:

Registered office of the company has been shifted from d – 1, Pandav Nagar, Near Mother Dairy, Delhi – 92, India to the present address

 

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and advances from Others

6.639

6.230

 

 

 

Total

6.639

6.230

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10059569

16/01/2015 *

50,000,000.00

State Bank of India

SMECCC CUM SARC, 65, BASEMENT, NEELAM BATA ROAD, 
NIT, FARIDABAD, Haryana - 121001, INDIA

C42128314

2

90050041

09/09/2003

4,000,000.00

STATE BANK OF INDIA

BALLABHGARH`, `, BALLABHGARH, Haryana, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Plant and Machinery
  • Car
  • 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 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.63.57

UK Pound

1

Rs.100.29

Euro

1

Rs.72.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

RKH

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY 

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

49

 

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.