MIRA
INFORM REPORT
|
Report No. : |
347115 |
|
Report Date : |
04.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
VOLTS ENERGY INCORPORATION |
|
|
|
|
Registered
Office : |
Plot No-63, Sector-5, IMT-Manesar, Gurgaon - 122050, Haryana |
|
Mobile No.: |
91-7838352000 (Ms. Darshna Misherwan) |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
1990 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 14.000 Million |
|
|
|
|
TIN No.: |
Not Available |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Available |
|
|
|
|
Legal Form : |
Sole Proprietary Concern |
|
|
|
|
Line of Business
: |
Manufacturer of LT
Cables. |
|
|
|
|
No. of Employees
: |
70 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (46) |
|
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 an established proprietorship concern started in the year
1990 having satisfactory track. It is the manufacturer of LT cables. Mr. Rajesh Gupta, Proprietor has provided all information of the
subject to us. Rating takes into consideration concern’s good financial position
along with long track record of business operations and its reputed
clientele. Trade relations are fair. Business is active. Payments are reported to
be usually correct. The concern can be considered for business dealings 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
31-03-2015.
INFORMATION PARTED BY
|
Name : |
Mr. Rajesh Gupta |
|
Designation : |
Proprietor |
|
Contact No.: |
91-9312461000 |
|
Date : |
27.10.2015 |
LOCATIONS
|
Registered Office : |
Plot No-63, Sector-5, IMT-Manesar, Gurgaon - 122050,
Haryana, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-7838352000 (Ms. Darshna Misherwan) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
Locality : |
Industrial |
|
|
|
|
Factory : |
V.P.O. Singan, Near Water Tank, Tehsil Haroli, Dist Una, Himachal
Pradesh, India |
|
Location : |
Owned |
SOLE PROPRIETOR
|
Name : |
Mr. Rajesh Gupta |
|
Designation : |
Proprietor |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of LT
Cables. |
|
|
|
|
Products : |
Not Available |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (30/60/90 Days) |
|
|
|
|
Purchasing : |
Cash and Credit (30/60/90 Days) |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
End Users and OEM’s
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
70 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Ajay and Ajay Company Chartered Accountants |
|
Address : |
New Delhi, India |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Associates/Subsidiaries : |
Not Divulged |
CAPITAL STRUCTURE
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1200000 |
Equity Shares |
Rs.10/- each |
Rs. 12.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1400000 |
Equity Shares |
Rs.10/- each |
Rs. 14.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
14.000 |
14.000 |
13.000 |
|
|
2] Share Application Money |
1.400 |
1.400 |
1.400 |
|
|
3] Reserves & Surplus |
5.982 |
4.126 |
2.367 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
21.382 |
19.526 |
16.767 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
24.167 |
24.051 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
26.492 |
|
|
TOTAL BORROWING |
24.167 |
24.051 |
26.492 |
|
|
|
|
|
|
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
45.549 |
43.577 |
43.259 |
|
|
|
|
|
|
|
|
APPLICATION OF
FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
11.817 |
10.088 |
11.280 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
3.975 |
0.572 |
0.569 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
33.614
|
32.850
|
30.566
|
|
|
Sundry Debtors |
22.145
|
22.978
|
23.670
|
|
|
Cash & Bank Balances |
0.660
|
0.599
|
0.412
|
|
|
Other Current Assets |
2.415
|
2.160
|
1.950
|
|
|
Loans & Advances |
0.816
|
2.344
|
1.614
|
|
TOTAL
CURRENT ASSETS |
59.648
|
60.933
|
58.212
|
|
|
|
|
|
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
21.196
|
22.242
|
21.806
|
|
|
Other Current Liabilities |
8.697
|
5.776
|
5.000
|
|
|
Provisions |
0.000 |
0.000 |
0.000 |
|
TOTAL
CURRENT LIABILITIES |
29.893
|
28.018
|
26.806
|
|
|
Net Current Assets |
29.755
|
32.913
|
31.406
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.005 |
0.004 |
0.004 |
|
|
|
|
|
|
|
|
TOTAL |
45.549 |
43.577 |
43.259 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
||
|
|
SALES |
|
|
|
||
|
|
|
Income |
427.558 |
363.207 |
280.623 |
|
|
|
|
Other Income |
0.146 |
0.143 |
0.097 |
|
|
|
|
TOTAL |
427.704 |
363.35 |
280.72 |
|
|
|
|
|
|
|
||
|
Less |
EXPENSES |
|
|
|
||
|
|
|
Cost of Goods Sold |
353.009 |
298.075 |
236.827 |
|
|
|
|
Consumables Stores |
1.030 |
0.888 |
0.522 |
|
|
|
|
Packing |
0.247 |
0.213 |
0.125 |
|
|
|
|
Electricity Expenses |
4.573 |
3.943 |
2.319 |
|
|
|
|
Labour |
11.369 |
9.801 |
5.765 |
|
|
|
|
Rent |
2.181 |
1.881 |
1.106 |
|
|
|
|
Insurance |
2.669 |
2.302 |
1.353 |
|
|
|
|
Accounting Charges |
1.587 |
1.370 |
0.805 |
|
|
|
|
Cartage and Freight |
5.366 |
4.626 |
2.721 |
|
|
|
|
Audit Fees |
0.550 |
0.500 |
0.425 |
|
|
|
|
Conveyance |
3.318 |
2.860 |
1.682 |
|
|
|
|
Vehicle Maintenance
Charges |
2.151 |
1.855 |
1.091 |
|
|
|
|
Post and Courier |
2.593 |
2.235 |
1.315 |
|
|
|
|
Printing and Stationery
Expenses |
0.214 |
0.184 |
0.108 |
|
|
|
|
Bonus |
1.771 |
1.527 |
0.898 |
|
|
|
|
Salary and Bonus |
9.227 |
7.954 |
4.679 |
|
|
|
|
Miscellaneous Expenses |
0.302 |
0.261 |
0.153 |
|
|
|
|
Depreciation to Machinery |
0.000 |
0.000 |
0.000 |
|
|
|
|
Generator maintenance
charges |
1.638 |
1.414 |
0.830 |
|
|
|
|
Interest on car |
0.986 |
0.850 |
0.500 |
|
|
|
|
Business Promotion |
4.537 |
3.911 |
2.301 |
|
|
|
|
Legal Expenses |
0.723 |
0.623 |
0.366 |
|
|
|
|
Preliminary Expenses |
0.052 |
0.046 |
0.026 |
|
|
|
|
Repairs and Maintenance |
0.463 |
0.399 |
0.235 |
|
|
|
|
Staff Welfare |
1.895 |
1.634 |
0.962 |
|
|
|
|
Directors Remuneration |
8.000 |
7.800 |
7.200 |
|
|
|
|
Interest and Bank Charges |
1.646 |
1.419 |
0.836 |
|
|
|
|
TOTAL |
422.097 |
358.571 |
275.150 |
|
|
|
|
|
|
|
||
|
|
PROFIT BEFORE TAX,
DEPRECIATION AND AMORTISATION |
5.607 |
4.779 |
5.570 |
||
|
|
|
|
|
|
||
|
Less |
DEPRECIATION/
AMORTISATION |
1.845 |
2.106 |
3.203 |
||
|
|
|
|
|
|
||
|
|
PROFIT BEFORE TAX |
3.762 |
2.673 |
2.367 |
||
|
|
|
|
|
|
||
|
Less |
TAX |
1.906 |
0.914 |
1.729 |
||
|
|
|
|
|
|
||
|
|
PROFIT AFTER TAX |
1.856 |
1.759 |
0.638 |
||
|
Particulars |
|
|
31.03.2015 |
|
Sales Turnover |
|
|
430.000 |
Expected Sales (2015-2016): Rs. 500.000 Million.
The above information has been parted by Mr. Rajesh Gupta (Proprietor).
Note : Sole Proprietory and Partnership concerns are exempted
from filing their financials with the Government Authorities or Registry.
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
0.43 |
0.48 |
0.22 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.25 |
6.13 |
5.47 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.17 |
0.11 |
0.14 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.13 |
1.23 |
1.58 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.99 |
2.17 |
2.17 |
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 |
13.000 |
14.000 |
14.000 |
|
Reserves & Surplus |
2.367 |
4.126 |
5.982 |
|
Share Application
money pending allotment |
1.400 |
1.400 |
1.400 |
|
Net
worth |
16.767 |
19.526 |
21.382 |
|
|
|
|
|
|
Secured Loan |
26.492 |
24.051 |
0.000 |
|
Unsecured Loan |
0.000 |
0.000 |
24.167 |
|
Total
borrowings |
26.492 |
24.051 |
24.167 |
|
Debt/Equity ratio |
1.580 |
1.232 |
1.130 |
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 |
280.623 |
363.207 |
427.558 |
|
|
|
29.429 |
17.717 |
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
|
280.623 |
363.207 |
427.558 |
|
Profit |
0.638 |
1.759 |
1.856 |
|
|
0.23% |
0.48% |
0.43% |
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 |
Yes |
|
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 |
No |
|
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 |
Yes |
|
17 |
Details of sister concerns |
No |
|
18 |
Major suppliers |
Yes |
|
19 |
Major customers |
Yes |
|
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 |
No |
|
26 |
Turnover of firm for last four 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 |
No |
|
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 |
FIXED ASSETS
· Factory Plot
· Machinery
· Building
· Furniture’s and Fixtures
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 records 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 records 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. 65.45 |
|
|
1 |
Rs. 100.96 |
|
Euro |
1 |
Rs. 72.10 |
INFORMATION DETAILS
|
Information
Gathered by : |
PPT |
|
|
|
|
Analysis Done by
: |
HNA |
|
|
|
|
Report Prepared
by : |
SYL |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
5 |
|
--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 |
|
46 |
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.