MIRA INFORM REPORT

 

 

Report No. :

320768

Report Date :

18.05.2015

 

IDENTIFICATION DETAILS

 

Name :

V.S. INTERCHEM PRIVATE LIMITED

 

 

Registered Office :

EB-94, Maya Enclave, Hari Nagar, New Delhi-110064

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.05.2003

 

 

Com. Reg. No.:

55-120562

 

 

Capital Investment / Paid-up Capital :

Rs 2.660 Million

 

 

CIN No.:

[Company Identification No.]

U24119DL2003PTC120562

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Wholesaler, Distributor And Supplier Of Adaptors, Formic Acid, Carbon Sulfide Acid, Sodium Bi Carbonate, Methanol, Toluene, Dimethyl Acetamide, Di Methyl Fomamide, Acetone, Sodium Chloride, etc.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 32000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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. Anil Kharbanda

Designation :

Director

Contact No.:

91-9871196767

Date :

05.05.2015

 

 

LOCATIONS

 

Registered Office/Factory :

EB-94, Maya Enclave, Hari Nagar, New Delhi-110064, India

Tel. No.:

91-11-28126236

Mobile No.:

91-9871196767 (Mr. Anil Kharbanda)

Fax No.:

91-11-25121727

E-Mail :

info@vsinterchem.com

ak.kharbanda@yahoo.co.in

v-ent@vsnl.com

Website :

http://www.infodriveindia.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ajay Mahajan

Designation :

Director

Address :

286, Ambica Vihar, Paschim Vihar, New Delhi-110057, India

Date of Birth/Age :

21.09.1965

Date of Appointment :

27.05.2003

DIN No.:

00409815

 

 

Name :

Mr. Anil Kharbanda

Designation :

Director

Address :

A-124, Ghanta Garh, Hari  Nagar, New Delhi-110064, India

Date of Birth/Age :

19.03.1970

Date of Appointment :

27.05.2003

DIN No.:

00410130

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

U24119DL2003PTC120562

V.S. INTERCHEM PRIVATE LIMITED

Director

27-05-2003

27-05-2003

-

Active

NO

2

U74990DL2013PTC254023

GKN EXIM INDIA.PRIVATE LIMITED

Additional director

05-06-2014

05-06-2014

-

Active

NO

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Anil Kharbanda

94500

35.53

Ajay Mahajan

50000

18.80

Varsha Kharbanda

38500

14.47

Kiran Mahajan

83000

31.20

Total

266000

100.00

 

 

 

AS ON 30.09.2014

 

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

54.33

Other top fifty shareholders

45.67

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Wholesaler, Distributor And Supplier Of Adaptors, Formic Acid, Carbon Sulfide Acid, Sodium Bi Carbonate, Methanol, Toluene, Dimethyl Acetamide, Di Methyl Fomamide, Acetone, Sodium Chloride, etc.

 

 

Products/ Services :

·         Formic Acid

·         Carbon Sulfide Acid

·         Sodium Bi Carbonate

·         Methanol

·         Toluene

·         Di Methyl Acetamide

·         Di Methyl Formamide

·         Acetone

·         Sodium Chloride

·         Butyl Acetate

·         Acetic Acid, etc

 

 

 

Brand Names :

---

 

 

Agencies Held :

---

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         China

·         Netherlands

·         Nepal

 

 

Imports :

 

Products :

Raw Material

Countries :

·         China

·         Netherlands

 

 

Terms :

 

Selling :

Cash, Advance Payment, LIC, Cheque and Credit

 

 

Purchasing :

Cash, Advance Payment, LIC, Cheque and Credit

 

 

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

 

 

Customers :

Retailer and End Users

 

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

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

Bank Name:

Bank of India

Branch:

Not Divulged

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

 

 

Auditors :

 

Name :

Deepak Chopra and Associates

Chartered Accountants

Address :

137, DDA Site-1, Shankar Road, New Rajinder Nagar, New Delhi-110060, India

Tel. No.:

91-28745780/81/82/ 9810155686

E-Mail :

Dca1991@yahoo.co.in, dcaca.com

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

AABFD7761Q

 

 

Memberships :

---

 

 

Collaborators :

---

 

 

Sister Concerns :

Vintage Enterprise

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs. 10/- each

Rs. 3.000 Million

 

 

 

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

266000

Equity Shares

Rs. 10/- each

Rs. 2.660 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

2.660

2.660

2.660

(b) Reserves & Surplus

8.564

8.044

2.462

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

5.000

Total Shareholders’ Funds (1) + (2)

11.224

10.704

10.122

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1.688

0.000

3.403

(b) Deferred tax liabilities (Net)

0.000

0.008

0.000

(c) Other long term liabilities

0.000

0.446

0.446

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

1.688

0.454

3.849

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

69.516

53.112

40.016

(c) Other current liabilities

1.605

0.511

1.140

(d) Short-term provisions

1.318

0.212

0.178

Total Current Liabilities (4)

72.439

53.835

41.334

 

 

 

 

TOTAL

85.351

64.993

55.305

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.987

0.740

0.900

(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)

0.033

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

3.020

0.740

0.900

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

6.740

4.248

3.534

(b) Inventories

9.016

4.178

1.507

(c) Trade receivables

62.650

53.358

47.359

(d) Cash and cash equivalents

3.346

1.900

0.919

(e) Short-term loans and advances

0.193

0.110

0.405

(f) Other current assets

0.386

0.459

0.681

Total Current Assets

82.331

64.253

54.405

 

 

 

 

TOTAL

85.351

64.993

55.305

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

232.437

210.497

197.603

 

 

Other Income

0.440

0.299

0.260

 

 

TOTAL                                    

232.877

210.796

197.863

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Cost of Goods Sold

118.541

200.001

189.682

 

 

Administrative Expense

9.487

9.718

7.101

 

 

TOTAL                                    

128.028

209.719

196.783

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION                          

1.127

1.077

1.080

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                    

0.363

0.232

0.299

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX             

0.764

0.845

0.781

 

 

 

 

 

 

TAX                                                                 

0.285

0.263

0.258

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX                            

0.519

0.582

0.537

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.95

NA

NA

 

 

Expected Sales (2014-2015): Rs. 600.000 Million

 

The above information has been parted by  Mr. Anil Kharbanda  (Director)

 

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.22

0.28

0.27

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

0.33

0.40

0.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.90

1.30

1.41

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.08

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.15

0.00

0.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.14

1.19

1.32

 

 


 

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

2.660

2.660

2.660

Reserves & Surplus

2.462

8.044

8.564

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

5.000

Net worth

5.122

10.704

16.224

 

 

 

 

long-term borrowings

3.403

0.000

1.688

Short term borrowings

0.000

0.000

0.000

Total borrowings

3.403

0.000

1.688

Debt/Equity ratio

0.664

0.000

0.104

 

 

 

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

197.603

210.497

232.437

 

 

6.525

10.423

 

 

 

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

197.603

210.497

232.437

Profit

0.537

0.582

0.519

 

0.27%

0.28%

0.22%

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

No

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGES

 

No Charges Exist for Company.

 

 

UNSECURED LOANS

 

Particular

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Term Loan

 

 

From Banks

1.688

0.000

Total

1.688

0.000

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from A-124, Clock Tower, Hari Nagar, New Delhi-110064, India to the present address w.e.f 11.12.2010.

 

 

 


 

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. 63.58

UK Pound

1

  Rs. 100.30

Euro

1

Rs. 72.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--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

 

43

 

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.