MIRA INFORM REPORT
|
Report No. : |
312254 |
|
Report Date : |
19.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
DIVYA ENTERPRISES |
|
|
|
|
Registered
Office : |
No. 415, Busa Udyog Bhavan, T. J. Road, Sweere (West), Mumbai
- 400015, Maharashtra |
|
Tel. No.: |
91-22-24150374/ 24150384 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Year of
Establishment: |
February, 2011 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 4.109 Million |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
Tin No.: |
27280849611 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAIFD0373R |
|
|
|
|
Legal Form : |
Partnership Concern with an Unlimited Liability of the Partners |
|
|
|
|
Line of Business
: |
Trader, Dealer and Distributor of Pharmaceutical Products. |
|
|
|
|
No. of Employees
: |
12 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a relatively new partnership concern in its field. It has
satisfactory track record. Profitability of the firm is satisfactory. Overall financials are
good. Trade relations are fair. Business is active. Payment terms are
reported to be usually correct. The concern can be considered for business dealing at usual trade
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
|
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
|
Name : |
Mr. Raju Telesara |
|
Designation : |
Partner |
|
Contact No.: |
91-9819015716 |
|
Date : |
13.05.2015 |
LOCATIONS
|
Registered Office : |
No. 415, Busa Udyog Bhavan, T. J. Road, Sweere (West),
Mumbai - 400015, Maharashtra, India |
|
Tel. No.: |
91-22-24150374/ 24150384 |
|
Mobile No.: |
91-9819015716 (Mr. Raju Telesara) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Area : |
900 Sq. Ft. |
|
Location : |
Rented (5 Years) |
|
Locality: |
Commercial |
PARTNERS
|
Name : |
Mr. Atish Jain |
|
Designation : |
Partner |
|
Address; |
Topi Wala Building, Flat No. 167. 3rd Floor, Dr. B A Road,
Parel, Mumba – 400012, Maharashtra, India |
|
Date of Birth |
11.09.1979 |
|
Qualification: |
S Y B.Com |
|
PAN |
ARHPJ3976G |
|
Experience |
15 Years |
|
|
|
|
Name : |
Mr. Raju M Telesara |
|
Designation : |
Partner |
|
Address; |
159, Tambaku Wala Building, Flat No.1, B S Road, Dadar, Mumbai –
400028, Maharashtra, India |
|
Date of Birth |
08.09.1970 |
|
Qualification: |
12th |
|
PAN |
AAAPT8901D |
|
Experience |
5 Years |
|
|
|
|
Name : |
Mr. Devendra Mishra |
|
Designation : |
Partner |
BUSINESS DETAILS
|
Line of Business : |
Trader, Dealer and Distributor of Pharmaceutical Products. |
|
|
|
|
Products : |
Pharmaceutical Products |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
Customers : |
Wholesalers, Retailers and End Users
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
No. of Employees : |
12 (Approximately) |
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
Bankers : |
|
|
Auditors 1 : |
|
|
Name : |
Tarun J. Jain and Company Chartered Accountants |
|
Address : |
5/28, Malharrao Wadi, Dadiseth Agyari Lane, Kalbadevi, Mumbai,
Maharashtra, India |
|
Tel No.: |
91-22-22425914 |
|
Email: |
|
|
|
|
|
Auditors 2 : |
|
|
Name : |
B. Devraj and Associates Chartered Accountants |
|
Address : |
54-55, Diamond Mansion, 3rd Floor, Above Hasmukharaj and Company,
Dr. Vegas Street Cornerm Kalbadevi, Mumbai – 400002, Maharashtra, India |
|
Tel No.: |
91-22-22425914 |
|
|
|
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Sister Concern: |
Not Divulged |
CAPITAL STRUCTURE
As on: 31.03.2015
CAPITAL ACCOUNT
|
Particular |
(Rs. in Million) |
|
Fixed Capital |
0.050 |
|
Aatish G. Jain |
3.862 |
|
Devendra Y
Mishra |
0.029 |
|
Raju M Telesara |
0.668 |
|
Total |
4.109 |
FINANCIAL DATA
[All figures are in
Rupees Million]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
PARTNER FUNDS |
|
|
|
|
|
1] Partner’s Capital |
4.109 |
5.713 |
3.579 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Profit and Loss Account |
1.653 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
5.762 |
5.713 |
3.579 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
15.018 |
16.850 |
15.622 |
|
|
TOTAL BORROWING |
15.018 |
16.850 |
15.622 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
20.780 |
22.563 |
19.201 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.349 |
0.207 |
0.242 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
11.272
|
17.009 |
17.295 |
|
|
Sundry Debtors |
18.690
|
12.907 |
9.002 |
|
|
Cash & Bank Balances |
2.690
|
3.940 |
4.353 |
|
|
Other Current Assets |
1.842
|
2.362 |
0.718 |
|
|
Loans & Advances |
0.156
|
0.356 |
0.089 |
|
Total
Current Assets |
34.650
|
36.574 |
31.457 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
11.489
|
10.086 |
9.397 |
|
|
Other Current Liabilities |
1.314
|
2.443 |
0.000 |
|
|
Provisions |
1.416
|
1.689 |
3.101 |
|
Total
Current Liabilities |
14.219
|
14.218 |
12.498 |
|
|
Net Current Assets |
20.431
|
22.356 |
18.959 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
20.780 |
22.563 |
19.201 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
171.202 |
143.662 |
108.685 |
|
|
|
Other Income |
0.380 |
0.170 |
0.500 |
|
|
|
TOTAL |
171.582 |
143.832 |
109.185 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of goods sold |
158.501 |
129.350 |
99.159 |
|
|
|
Salary paid |
2.778 |
2.669 |
2.229 |
|
|
|
Accounting charges |
0.000 |
0.030 |
0.048 |
|
|
|
Commission |
0.881 |
0.926 |
0.000 |
|
|
|
Computer Software |
0.009 |
0.000 |
0.000 |
|
|
|
Advertisement expenses |
0.199 |
0.278 |
0.004 |
|
|
|
Audit fees |
0.000 |
0.050 |
0.034 |
|
|
|
Bank charges |
0.006 |
0.006 |
0.013 |
|
|
|
Computer expenses |
0.008 |
0.037 |
0.026 |
|
|
|
Conveyance expenses |
0.395 |
0.365 |
0.341 |
|
|
|
Courier charges |
0.274 |
1.089 |
0.035 |
|
|
|
Delivery expenses |
0.435 |
0.426 |
0.395 |
|
|
|
Discount |
0.000 |
0.135 |
0.000 |
|
|
|
Electricity expenses |
0.128 |
0.096 |
0.120 |
|
|
|
General expenses |
0.280 |
0.270 |
0.213 |
|
|
|
Interest paid |
1.922 |
1.764 |
1.586 |
|
|
|
Partner’s interest |
0.402 |
0.414 |
0.169 |
|
|
|
Municipal Tax |
0.006 |
0.000 |
0.000 |
|
|
|
Packing Expenses |
0.200 |
0.190 |
0.151 |
|
|
|
Partner Remuneration |
2.705 |
1.635 |
2.469 |
|
|
|
Printing and stationery |
0.187 |
0.186 |
0.000 |
|
|
|
Professional fees |
0.009 |
0.039 |
0.000 |
|
|
|
Professional Tax |
0.001 |
0.000 |
0.030 |
|
|
|
Rent Office |
0.165 |
0.180 |
0.170 |
|
|
|
Repair and Maintenance |
0.018 |
0.014 |
0.013 |
|
|
|
Staff Welfare |
0.244 |
0.210 |
0.201 |
|
|
|
TDS late Payment Charges |
0.002 |
0.000 |
0.000 |
|
|
|
Membership Expenses |
0.000 |
0.000 |
0.025 |
|
|
|
Telephone Charges |
0.032 |
0.028 |
0.026 |
|
|
|
Travelling Expenses |
0.098 |
0.000 |
0.000 |
|
|
|
Freight Charges |
0.000 |
0.180 |
0.000 |
|
|
|
Interest on Paid |
0.000 |
0.005 |
0.011 |
|
|
|
Postal Charges |
0.000 |
2.004 |
0.000 |
|
|
|
Sundry Right Off |
0.000 |
0.020 |
0.000 |
|
|
|
Vat Paid |
0.000 |
0.015 |
0.000 |
|
|
|
Web Charges |
0.000 |
0.223 |
0.027 |
|
|
|
Service Tax Paid |
0.000 |
0.000 |
0.004 |
|
|
|
Marketing charges |
0.000 |
0.000 |
0.086 |
|
|
|
TOTAL |
169.885 |
142.834 |
107.585 |
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1.696 |
0.998 |
1.600 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.043 |
0.058 |
0.104 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
1.653 |
0.940 |
1.496 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
0.97
|
0.65 |
1.38 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.85
|
2.71 |
5.04 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.29
|
0.17 |
0.45 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
2.61
|
2.95 |
4.36 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.44
|
2.57 |
2.52 |
FINANCIAL ANALYSIS
[All figures are in
Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Partner’s
Capital |
3.579 |
5.713 |
4.109 |
|
Profit and Loss Account |
0.000 |
0.000 |
1.653 |
|
Net worth |
3.579 |
5.713 |
5.762 |
|
|
|
|
|
|
Secured
Loans |
0.000 |
0.000 |
0.000 |
|
Unsecured
Loans |
15.622 |
16.850 |
15.018 |
|
Total borrowings |
15.622 |
16.850 |
15.018 |
|
Debt/Equity ratio |
4.365 |
2.949 |
2.606 |
YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
108.685 |
143.662 |
171.202 |
|
|
|
32.182 |
19.170 |
NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
108.685 |
143.662 |
171.202 |
|
Profit |
1.496 |
0.940 |
1.653 |
|
|
1.38% |
0.65% |
0.97% |
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 |
Yes |
|
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 |
No |
|
25] |
Conduct of the banking
account |
Yes |
|
26] |
Buyer visit details |
Yes |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if
applicable |
No |
|
29] |
Last accounts filed at
ROC |
No |
|
30] |
Major Shareholders, if
available |
No |
|
31] |
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of Proprietor/Partner/Director,
if available |
Yes |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
No |
FIXED ASSETS:
- Air Condition
- Bike
- Camera
- Computer
- Fridge Cooling
- Furniture
- Laptop
- Tea Machine
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.63.55 |
|
|
1 |
Rs.99.86 |
|
Euro |
1 |
Rs.72.67 |
INFORMATION DETAILS
|
Information
Gathered by : |
NYA |
|
|
|
|
Analysis Done by
: |
KNL |
|
|
|
|
Report Prepared
by : |
MTN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
--- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
45 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.