MIRA INFORM REPORT

 

 

Report No. :

323385

Report Date :

30.05.2015

 

IDENTIFICATION DETAILS

 

Name :

G. B. ENTERPRISES PRIVATE LIMITED

 

 

Registered Office :

WZ F/ 28, Milap Nagar, Uttam Nagar, New Delhi - 110034

Tel. No.:

91-1276-268826

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.01.1990

 

 

Com. Reg. No.:

55-038835

 

 

Capital Investment / Paid-up Capital :

Rs.2.500 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL1990PTC038835

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELG11067A

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer all types of Pre Fabricated panela and Allied items Z purlins, zc channels and purlins, lip channels. Equal and unequal channel, Angels, Top Hat Sections, Building Interior Products.

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 35000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company reported growth in its turnover but the profit margin is low. The company has strong liquidity position marked by favorable gap between trade receivables and payables. The company has taken huge long term borrowings to finance its operations.

 

However, 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 – 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. Suresh Bhardwaj

Designation :

Manager

Contact No.:

91-9718500578

Date :

21.05.2015

 

 

LOCATIONS

 

Registered Office :

WZ F/ 28, Milap Nagar, Uttam Nagar, New Delhi – 110034, India

Tel. No.:

91-1276-268826

Mobile No.:

91-9718500578 (Mr. Suresh Bhardwaj)

Fax No.:

91-1276-268827

E-Mail :

gbenterprises07@gmail.com

dsc.roc.rtk@gmail.com

Website :

http://www.gbrollforms.com

Location :

Owned

 

 

Factory :

Plot No. 2005-2006, MIE, Part-B, Bahadurgarh - 124507, Haryana, India

Tel. No.:

91-1276-268826

Fax No.:

91-1276-268827

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Pradeep Kumar Jain

Designation :

Managing Director

Address :

146, Rajdhani Enclave, Pitampura, New Delhi – 110034, India

Date of Appointment :

20.07.2006

DIN No.:

00182923

 

 

 

 

Name :

Mr. Nikhil Gupta

Designation :

Director

Address :

2689/199, Onkar Nagar-A, Tri Nagar, Delhi – 110035, India

Date of Appointment :

20.07.2006

DIN No.:

00553663

 

 

 

 

Name :

Mr. Navin Kumar Jain

Designation :

Director

Address :

1251/10, Shiv Nagar, Rohtak, India

Date of Appointment :

20.07.2006

DIN No.:

0055373

 

 

 

 

Name :

Mr. Rahul Jain 

Designation :

Director

Address :

H. No.1251/20, Shiv Nagarm Rohtak – 124001, Haryana, India

Date of Birth/Age :

11.09.1991

Date of Appointment :

27.12.2010

DIN No.:

03370979

 

 

KEY EXECUTIVES

 

Name :

Mr. Suresh Bhardwaj

Designation :

Manager

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Saroj Jain

22010

Navin Jain

23750

Navin Jain and Sons HUF

40000

Rahul Jain

8010

Pardeep Kumar

80900

Ravi Kumar

2500

Subhash Chand Jain

2500

Priyanka

2200

Salochana Jain

2200

Shilpa Jain

2500

Naresh Kumar Jain and Sons

100

Sushil Kumar Jain

100

Babita Jain

100

Kamala Jain

100

Pankaj Jain and Sons

100

Naresh Kumar Jain

100

Ritu Jain

100

Nikhil Gupta

61700

Yashpal and Sons HUF

100

Pooja Goyal

100

Sunil Kumar Gupta

100

Nisha Gupta

100

Santosh Goyal

100

Subhash Chand Jain and Sons

100

Pardeep Kumar Jain and Sons

100

Nikhil Kumar Gupta HUF

100

Rekha Gupta

100

Yashpal Goel

100

 

 

Total

249970

 

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer all types of Pre Fabricated panela and Allied items Z purlins, zc channels and purlins, lip channels. Equal and unequal channel, Angels, Top Hat Sections, Building Interior Products.

 

 

Products :

  • Z Purlins (Without Lipped)
  • 2 C  Channels and Purlins
  • Lip Channels
  • Equal and Unequal Channels, Angles (Plain As Well As Lipped)
  • Open Square Pipes
  • Top Hat Sections
  • Inter Building Beam / Multi Beam
  • Steel Door Window Frame Profiles & Sections
  • Strut Channels
  • Stud Track Furring
  • Special Profiles As Per Customer Requirement, Made From Roll Formed Metal Section
  • Cable Trays Perforated & Its Support System
  • Race Ways
  • UPVC Door Window Steel Reinforcement Profile / Section
  • Profiles/ Section For Prefab House Such As W,H,T Profile And It's All Complete Solutions
  • Palisade Fencing
  • Building Interior Products
  • Solar Plant Steel Structure

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Nepal

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

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 :

35 (Approximately)

 

 

Bankers :

Bank Name

Indian Overseas Bank

Branch

FG-1, Shyam Ji Complex, Delhi Road, Bahadur Garh, Haryana, India

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 Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

  • Oriental Bank of Commerce
  • Kotak Mahindra Bank
  • HDFC Bank Limited

 

 

Auditors :

 

Name :

Devender Suresh and Company

Chartered Accountant

Address :

SCO 44, Huda Complex, Rohtak - 124001, Harayana, India

Tel. No.:

91-1262-257136

Mobile No.:

91-9896291846

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

AAIFD6016B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

249970

Equity Shares

Rs.10/- each

Rs.2.500 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

2.500

2.500

2.500

(b) Reserves & Surplus

8.349

6.606

4.980

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1.500

1.500

1.500

Total Shareholders’ Funds (1) + (2)

12.349

10.606

8.980

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

74.606

35.136

19.432

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

74.606

35.136

19.432

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

9.092

(b) Trade payables

11.352

15.605

14.230

(c) Other current liabilities

4.281

0.942

1.026

(d) Short-term provisions

2.000

2.051

0.612

Total Current Liabilities (4)

17.633

18.598

24.960

 

 

 

 

TOTAL

104.588

64.340

53.372

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

28.122

9.059

9.338

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.632

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

28.122

9.059

9.970

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.016

0.000

(b) Inventories

33.424

8.777

10.581

(c) Trade receivables

28.115

42.337

28.258

(d) Cash and cash equivalents

3.970

0.673

2.980

(e) Short-term loans and advances

10.870

3.462

1.583

(f) Other current assets

0.087

0.016

0.000

Total Current Assets

76.466

55.281

43.402

 

 

 

 

TOTAL

104.588

64.340

53.372

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

166.472

140.191

 

Other Income

 

7.371

 0.661

 

Job Work Charge

 

0.510

4.743

 

TOTAL

 208.913

 174.353

145.595

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Raw Material Consumed

 

147.166

126.802

 

Manufacturing Expenses

 

7.751

4.391

 

Salary and Wages

 

4.975

4.077

 

Office and Administration Expenses

 

6.331

3.476

 

Interest

 

4.301

3.247

 

 

 

 

 

 

TOTAL

204.064

170.524

141.993

 

 

 

 

 

Less

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

4.848

3.829

3.602

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

 2.171

 1.325

 1.330

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.677

2.504

2.172

 

 

 

 

 

Less

TAX

 0.934

 0.773

 0.612

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.743

1.731

1.660

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

10.092

8.337

6.640

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

6.97

 6.92

6.64

 

 

 

Particulars

 

31.03.2015

Sales Turnover (Approximately)

230.000

 

 

The above information has been parted by Mr. Suresh Bhardwaj (Manager)

 

 

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)

(%)

0.83

0.99

1.18

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

1.28

1.43

1.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.56

3.89

4.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

6.04

3.31

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.34

2.97

NA

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

6.04

3.31

NA

 

 

 

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

2.500

2.500

2.500

Reserves & Surplus

4.980

6.606

8.349

 Share Application money pending allotment

1.500

1.500

1.500

Net worth

8.980

10.606

12.349

long-term borrowings

19.432

35.136

74.606

Short term borrowings

9.092

0.000

0.000

Total borrowings

28.524

35.136

74.606

Debt/Equity ratio

3.176

3.313

6.041

 

 

 

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

140.191

174.353

208.913

 

 

24.368

19.822

 

 

 

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

140.191

174.353

208.913

Profit

1.660

1.731

1.743

 

1.18%

0.99%

0.83%

 

 

 

 

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

Yes

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

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

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

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10260551

29/09/2014 *

67,500,000.00

Indian Overseas Bank

FG-1, Shyam Ji Complex, Delhi Road, Bahadur Garh, 

Bahadurgarh, Haryana - 124507, INDIA

C30312797

 

 

FIXED ASSETS

 

Tangible Assets

 

  • Land
  • Building
  • Plant and Machinery
  • Tools and Dies
  • Scooter and cycle
  • Motor Car
  • Tata RTempo
  • Computer and Invertor
  • Mobile
  • Furniture and Fixture
  • Weighting Scale
  • Generator
  • Water Cooler

 

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.63.76

UK Pound

1

Rs.97.80

Euro

1

Rs.69.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SUD


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.