MIRA INFORM REPORT

 

 

Report No. :

344496

Report Date :

09.10.2015

 

IDENTIFICATION DETAILS

 

Name :

KCN EXPORTS LIMITED

 

 

Registered Office :

M-29, APMC Market I, Phase II, Vashi, Navi Mumbai – 400705, Maharashtra

Tel. No.:

91-22-27892613

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.04.2001

 

 

Com. Reg. No.:

11-131456

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U51311MH2001PLC131456

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEK06818A

 

 

PAN No.:

[Permanent Account No.]

AABCK6486E

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, trader and importer of spices, oil seeds, medicinal herbs, red chillies, soybean seeds, almonds, cashew nuts, turmeric powder etc.

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2001 having moderate track.

 

The company has shown growth in its turnover during FY 2014. However, profit margin of the company is very low.

 

Further, the rating takes into consideration low reserves level of the company.

 

Their trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

The company 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.

 

 

 

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

SE2B

Rating Explanation

Moderate financial strength and moderate performance capability.

Date

April, 2014

 

 

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 (GENERAL DETAILS)

 

Name :

Mr. Chetan Anand

Designation :

Director

Contact No.:

91-9819155781

Date :

09.10.2015

 

 

LOCATIONS

 

Registered Office :

M-29, APMC Market I, Phase II, Vashi, Navi Mumbai – 400705, Maharashtra, India

Tel. No.:

91-22-27892613

Mobile No.:

91-9819155781 (Mr. Chetan)

Fax No.:

91-22-27892611

E-Mail :

info@kcn.co.in

Website :

www.kcn.co.in

Location :

Owned

 

 

Factory :

A 405, TTC Industrial Area, MIDC Mahape, Navi Mumbai – 400701, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Chetan Anand

Designation :

Director

Address :

32, Neel Kamal Apartment, H-3/16 Vikas Puri, New Delhi - 110018, India

Date of Appointment :

02.04.2001

DIN No.:

01990967

 

 

Name :

Mr. NIKHIL SUBASH ANAND

Designation :

Director

Address :

401, Sonal, 279, Shere, Punjab, Andheri (East), Mumbai - 400093, Maharashtra, India

Date of Appointment :

02.04.2001

DIN No.:

01992360

 

 

Name :

Mr. Kapil Subhash Anand

Designation :

Director

Address :

401, Sonal Apartments, 279, Shor-E Punjab Society, MIDC Andheri, Mumbai - 400093, Maharashtra, India

Date of Appointment :

02.04.2001

DIN No.:

01992373

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, trader and importer of spices, oil seeds, medicinal herbs, red chillies, soybean seeds, almonds, cashew nuts, turmeric powder etc.

 

 

Products :

  • Spices
  • Oil Seeds
  • Medicinal Herbs
  • Red Chillies
  • Soybean Seeds
  • Almonds
  • Cashew Nuts
  • Turmeric Powder

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Middle East
  • African Countries
  • Pakistan

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Pakistan
  • Dubai
  • Afghanistan

 

 

Terms :

 

Selling :

L/C, Credit

 

 

Purchasing :

L/C, Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

Reliance Fresh Limited

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 :

80 (Approximately)

 

 

Bankers :

Banker Name :

Kotak Mahindra Bank Limited

Branch :

Vashi, Navi Mumbai, Maharashtra, 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 :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·         Punjab and Sind Bank, Plot 14/sector-26-A/Palm Beach Road, Kopri, Vashi, Navi Mumbai - 400705, Maharashtra, India

 

 

Auditors :

 

Name :

V. J. Shah and Company

Chartered Accountants

Address :

401-406, 'K' Building, Walchand Hirachand Marg, Ballard Estate, Mumbai – 400001, Maharashtra, India

PAN No.:

AAAFV0230F

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Sister Concern :

Nikhil Corporation

 

 

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

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

10.000

10.000

10.000

(b) Reserves & Surplus

5.630

4.647

3.741

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

3.488

3.488

3.488

Total Shareholders’ Funds (1) + (2)

19.118

18.135

17.229

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

6.000

6.000

0.000

(b) Deferred tax liabilities (Net)

0.288

0.288

0.307

(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)

6.288

6.288

0.307

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

22.719

29.936

26.939

(b) Trade payables

183.361

20.199

50.688

(c) Other current liabilities

50.552

17.908

0.440

(d) Short-term provisions

0.458

0.550

0.298

Total Current Liabilities (4)

257.090

68.593

78.365

 

 

 

 

TOTAL

282.496

93.016

95.901

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.381

3.927

4.485

(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

0.021

0.021

0.021

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

21.276

4.427

3.009

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

25.678

8.375

7.515

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

60.501

53.304

43.538

(c) Trade receivables

189.164

30.397

43.243

(d) Cash and cash equivalents

6.729

0.606

1.401

(e) Short-term loans and advances

0.000

0.051

0.000

(f) Other current assets

0.424

0.283

0.204

Total Current Assets

256.818

84.641

88.386

 

 

 

 

TOTAL

282.496

93.016

95.901

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

441.605

221.988

191.639

 

 

Other Income

3.432

7.063

2.456

 

 

TOTAL                                              (A)

445.037

229.051

194.095

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-trade

412.511

206.294

170.442

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

(7.197)

(9.766)

(2.726)

 

 

Employee Benefits Expenses

3.317

3.198

2.191

 

 

Other Expenses

30.186

24.216

18.241

 

 

TOTAL                                              (B)

438.817

223.942

188.148

 

 

 

 

 

 

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

6.220

5.109

5.947

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.213

3.052

4.011

 

 

 

 

 

 

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

2.007

2.057

1.936

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.584

0.620

0.693

 

 

 

 

 

 

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

1.423

1.437

1.243

 

 

 

 

 

Less

TAX                                                                  (H)

0.440

0.531

0.566

 

 

 

 

 

 

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

0.983

0.906

0.677

 

 

 

 

 

 

Earnings Per Share (Rs.)

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

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.22

0.41

0.35

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.41

2.30

3.10

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

0.50

1.55

1.30

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.08

0.07

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.50

1.98

1.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.00

1.23

1.13

 


 

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

10.000

10.000

10.000

Reserves & Surplus

3.741

4.647

5.630

Share Application money pending allotment

3.488

3.488

3.488

Net worth

17.229

18.135

19.118

 

 

 

 

long-term borrowings

0.000

6.000

6.000

Short term borrowings

26.939

29.936

22.719

Total borrowings

26.939

35.936

28.719

Debt/Equity ratio

1.564

1.982

1.502

 

 

 

 

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

191.639

221.988

441.605

 

 

15.837

98.932

 

 

 

 

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

191.639

221.988

441.605

Profit

0.677

0.906

0.983

 

0.35%

0.41%

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

Yes

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

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

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

FINANCIAL RESULTS:

 

The Company has made a profit before tax of Rs. 1.423 million (Previous year Profit Rs. 1.437 million) during the year after providing Rs. 0.584 million for Depreciation (Previous year Rs. 0.620 million) and the same has been carried forward to the Balance Sheet.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loans and Advances from Related Parties

Unsecured, Considered Good

 

 

Nikhil Corporation

6.000

6.000

 

 

 

Short Term Borrowings

 

 

Short Term - Loans and Advances From Related Parties

3.449

0.000

Other Borrowings

19.270

29.936

 

 

 

Total

28.719

35.936

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10373412

10/11/2014 *

85,000,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

C34580290

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         UPS-APC

·         Industrial Gala at S

·         M-29 Gala

·         Water Purifier

·         Weighing Scale

·         Fire Extinguisher

·         Air Conditioner

·         Electronic Weighing

·         Bar Coding Machine

·         Currency Counting Machine

·         Scanner Symbol

·         Air Curtain

·         Weight

·         Lab Equipment

·         Printer

·         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 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.65.16

UK Pound

1

Rs.99.78

Euro

1

Rs.73.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

30

 

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.