MIRA INFORM REPORT

 

 

Report No. :

323536

Report Date :

22.05.2015

 

IDENTIFICATION DETAILS

 

Name :

HINDUSTAN POLY FOAMS PRIVATE LIMITED

 

 

Registered Office :

First Floor, F-2, 80-81, Sector 11, Rohini, Delhi - 110085

Mobile No.:

91-9501759977

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.02.2008

 

 

Com. Reg. No.:

55-173494

 

 

Capital Investment / Paid-up Capital :

Rs. 22.296 Million

 

 

CIN No.:

[Company Identification No.]

U74120DL2008PTC173494

 

 

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 :

Manufacturer of Foam

 

 

No. of Employees :

Not Divulged

 

 

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

 

Maximum Credit Limit :

USD 110000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a private limited company having moderate track record.

 

The company has low reserves as compare to its share capital.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for the 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 – 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

CRISIL

Rating

Long Term = BB-

Rating Explanation

Inadequate credit quality and high credit risk

Date

21.05.2015

 

 

Rating Agency Name

CRISIL

Rating

Short Term = A4+

Rating Explanation

Minimal Degree of safety and very high credit risk

Date

21.05.2015

 

 

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 DENIED BY

 

Name :

Mr. Raj Kumar Bansal

Designation :

Director

Contact No.:

91-9501759977

Date :

20.05.2015

 

 

LOCATIONS

 

Registered Office :

First Floor, F-2, 80-81, Sector 11, Rohini, Delhi – 110085, India

Tel. No.:

Not Available

Mobile No.:

91-9501759977 (Mr. Raj Kumar Bansal)

Fax No.:

Not Available

E-Mail :

nhjainca@gmail.com

 

 

Factory : 1

Kotpanech, Kudhiana, Punjab, India

 

 

Factory : 2

Wazidpur, Sonepat, Haryana, India

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ram Kumar Bansal

Designation :

Director

Address :

Nai Abadi, VPO. Bhadson, Patiala, 147202, Punjab, India

Date of Appointment :

01.02.2008

DIN No.:

02023463

 

 

Name :

Mr. Raj Kumar

Designation :

Director

Address :

Sudhewal Road, New Abadi, Ram Singh Nao, Bhadson, Patiala, 147202, Punjab, India

Date of Appointment :

01.02.2008

DIN No.:

02023489

 

 

Name :

Mr. Latesh Bansal

Designation :

Managing Director

Address :

Sudhewal Road, New Abadi, Ram Singh Nao, Bhadson, Patiala, 147202, Punjab, India

Date of Appointment :

01.02.2008

DIN No.:

02023504

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Latesh Bansal

 

481750

Santosh Rani

 

83000

Raj Singla

 

30000

Om Parkash Bansal

 

107000

Ram Kumar Bansal

 

86900

Raj Kumar Bansa

 

62000

Saggi Teaxim Private Limited, India.

 

50000

Himani Sales Private Limited, India

 

100000

Kedia Financial Services Private Limited, India

 

200000

Priya Bansal

 

41500

Latesh Bansal (HUF)

 

55000

Madan Lal Bansal

 

50000

Shivam Petro Foams Private Limited, India

 

600000

Beta Metal and Alloys Private Limited, India

 

125000

Ace Corporate Advisors Private Limited, India

 

100000

Flamingo Corporate Consultants Private Limited, India

 

120000

Total

 

2292150

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

56.50

Directors or relatives of Directors

43.50

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Foam

 

 

Products :

Not Available

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

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 :

Reference :

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 :

Not Divulged

 

 

Bankers :

  • State Bank of Patiala, Commercial Branch, Miller Ganj, Aarti Complex, Ludhiana – 141003, Punjab, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loan and advances from related parties

4.378

0.000

Latesh Bansal HUF

1.449

0.000

 

 

 

SHORT TERM BORROWING

 

 

State bank of Patalia CC A/C

39.516

39.051

 

 

 

Total

45.343

39.051

 

 

 

Auditors :

 

Name :

N.H. Jain and Company

Chartered Accountants

Address :

1511-12, R. G. Trade Tower, Netaji Subhash Place, Pitampura, Delhi – 110034, India

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

ABIPJ3845R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related party :

  • Supreme Petro Foams Private Limited
  • Hindustan Poly Flex
  • Bharat Enterprises

 

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs. 25.000 Million

 

 

 

 

 

Issued:

No. of Shares

Type

Value

Amount

 

 

 

 

2229650

Equity Shares

Rs.10/- each

Rs. 22.296Million

 

 

 

 

 

 

 Subscribed:

No. of Shares

Type

Value

Amount

 

 

 

 

2229650

Equity Shares

Rs.10/- each

Rs. 22.296Million

 

 

 

 

 

 

Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2229650

Equity Shares

Rs.10/- each Fully paid-up

Rs. 22.296Million

 

 

 

 

 

 

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

22.296

22.296

22.296

(b) Reserves & Surplus

17.464

13.692

10.681

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

15.000

0.000

Total Shareholders’ Funds (1) + (2)

39.760

50.988

32.977

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

45.887

14.117

10.043

(b) Deferred tax liabilities (Net)

1.961

1.315

1.008

(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)

47.848

15.432

11.051

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

39.516

39.051

28.603

(b) Trade payables

22.997

50.831

53.471

(c) Other current liabilities

2.132

3.953

5.898

(d) Short-term provisions

0.000

0.000

0.640

Total Current Liabilities (4)

64.645

93.835

88.612

 

 

 

 

TOTAL

152.253

160.255

132.640

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

26.683

42.245

37.608

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

16.031

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

0.000

0.000

0.339

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

42.714

42.245

37.947

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

52.541

66.343

0.000

(b) Inventories

48.164

33.461

56.252

(c) Trade receivables

2.318

2.956

27.347

(d) Cash and cash equivalents

1.920

0.360

0.650

(e) Short-term loans and advances

4.596

14.890

6.275

(f) Other current assets

0.000

0.000

4.169

Total Current Assets

109.539

118.010

94.693

 

 

 

 

TOTAL

152.253

160.255

132.640

 

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

231.179

154.404

135.546

 

Other Income

0.754

1.224

0.221

 

TOTAL (A)

231.933

155.628

135.767

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

183.286

139.711

105.939

 

Purchases of Stock-in-Trade

0.000

0.000

2.705

 

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

13.802

(10.091)

6.163

 

Employees benefits expense

2.929

3.300

2.952

 

Other expenses

14.737

10.528

9.467

 

TOTAL (B)

214.754

143.448

127.226

 

 

 

 

 

Less

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

17.179

12.180

8.541

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

10.285

7.055

4.544

 

 

 

 

 

 

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

6.894

5.125

3.997

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

0.862

0.917

0.717

 

 

 

 

 

 

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

6.032

4.208

3.280

 

 

 

 

 

Less

TAX (H)

2.268

1.198

1.025

 

 

 

 

 

 

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

3.764

3.010

2.255

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

67.515

24.087

41.304

 

TOTAL IMPORTS

67.515

24.087

41.304

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.73

1.38

0.98

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

2.131

3.953

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)

(%)

1.63

1.95

1.66

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

7.43

7.89

6.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.43

2.63

2.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.08

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.20

1.12

1.17

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.69

1.26

1.07

 

 


 

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

22.296

22.296

22.296

Reserves & Surplus

10.681

13.692

17.464

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

15.000

0.000

Net worth

32.977

50.988

39.760

 

 

 

 

long-term borrowings

10.043

14.117

45.887

Short term borrowings

28.603

39.051

39.516

Current maturities of long-term debts

NA

3.953

2.131

Total borrowings

38.646

57.121

87.534

Debt/Equity ratio

1.172

1.120

2.202

 

 

 

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

135.546

154.404

231.179

 

 

13.913

49.723

 

 

 

 

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

135.546

154.404

231.179

Profit

2.255

3.010

3.764

 

1.66%

1.95%

1.63%

 

 

 

 

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

No

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

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

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 


 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Directors

 

 

Raj Kumar Bansal

12.312

0.000

Others

 

 

Ram Kumar Bansal

6.063

0.000

Madan Lala U/L

3.380

0.000

Om Prakash

1.456

0.000

Om Prakash HUF

2.559

0.0000

Parishtha Bansal

1.505

0.000

Priya Bansal

1.342

0.000

Raj Kumar Huf

0.320

0.000

Ram Kumar HUF

2.186

0.000

Santosh Rani

1.065

0.000

Royal Fincomm Private Limited

7.872

0.000

Unsecured Loan

0.000

14.117

 

 

 

Total

40.06

14.117

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10110037

07/05/2012 *

100,000,000.00

STATE BANK OF PATIALA

COMMERCIAL BRANCH, MILLER GANJ, AARTI COMPLEX, LU 
DHIANA, Punjab - 141003, INDIA

B41893868

 

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Factory Building
  • Plant And Machinery
  • Equipments     
  • Computer
  • Vehicles

 

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.63.70

UK Pound

1

Rs.98.92

Euro

1

Rs.70.67

 

 

INFORMATION DETAILS

 

Information Gathered by :

MNJ

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

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

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.