MIRA INFORM REPORT

 

 

Report No. :

346971

Report Date :

26.10.2015

 

IDENTIFICATION DETAILS

 

Name :

INTERCRAFT TRADING PRIVATE LIMITED

 

 

Registered Office :

75, Dr. Annie Besant Road, Worli Nishuvi Building, 1st Floor, Mumbai – 400018, Maharashtra

Tel. No.:

91-22-43600600

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.09.1989

 

 

Com. Reg. No.:

11-053421

 

 

Capital Investment / Paid-up Capital :

Rs.2.018 Million

 

 

CIN No.:

[Company Identification No.]

U51900MH1989PTC053421

 

 

IEC No.:

Not Available

 

 

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 :

Service provider of Cosmetics and Toiletries, Salon, Spas and Beauty Products.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 a subsidiary of ‘Sagitta Investments Limited’. It is engaged in manufacturing and providing cosmetic products. The company products include creams, face wash, scrubs and gel creams.

 

For the financial year ended 2014, company possesses moderate operational performance and it has incurred loss from its operations during the year under a review.

 

Rating remain constrained on account of company’s moderate financial profile marked by its modest net worth along with weak liquidity base and leverage balance sheet position.

 

Trade relations are reported as fair. Payments are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealing 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

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. Shreedharan

Designation :

Director

Contact No.:

91-22-43600600

Date :

24.10.2015

 

 

LOCATIONS

 

Registered Office :

75, Dr. Annie Besant Road, Worli Nishuvi Building, 1st Floor,  Mumbai – 400018, Maharashtra, India

Tel. No.:

91-22-43600600

Fax No.:

91-22-28512780

E-Mail :

shree@intercraft.org

Website :

http://www.intercraft.org

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Harendra Chandrakant Gandhi

Designation :

Director

Address :

A-301, Adarsh Classic, Adarsh Vihar Complex, Off Marve Road, Malad (West), Mumbai - 400064, Maharashtra, India

Date of Birth/Age :

19.11.1951

Date of Appointment :

20.10.1999

DIN No.:

00146747

 

 

Name :

Mr. Shreedharan Ayyappakutty Arayamparambil

Designation :

Whole-Time Director

Address :

42, 4th Floor, Krystal Blue, 11th Road, Santacruz (East), Mumbai - 400055, Maharashtra, India

Date of Birth/Age :

14.06.1953

Date of Appointment :

01.04.2014

DIN No.:

00271818

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Shreedharan Ayyappakutty Arayamparambil

 

02

Sangitta Investment Limited, Mauritius

 

2016

Total

 

2018

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.90

Directors or relatives of Directors

0.10

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Service provider of Cosmetics and Toiletries, Salon, Spas and Beauty Products.

 

 

Products :

Face

 

Eyes

 

Lips

 

Nails

 

Skin

 

Other Products

 

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit (30/60/90 Days)

 

 

Purchasing :

Cash and Credit (30/60/90 Days)

 

 

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 :

30 (Approximately) 

 

 

Bankers :

Bank Name

Union Bank of India

Branch

Mumbai Samachar Marg Branch, 66/80, Fort, Mumbai – 400023, 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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Cash / Credit = Rs. 70.000 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Working capital loans from banks

64.443

86.073

(Working Capital loan is secured by hypothecation of present and future stock, Stores, Book debt, outstanding monies, receivable claims, bills etc.)

 

 

Total

64.443

86.073

 

Auditors :

 

Name :

Vinod K. Mehta

Chartered Accountants

Address :

B-5, Satyam Shopping Centre, 2nd Floor , Ghatkopar (East), Mumbai – 400077, Maharashtra, India

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

AADFV6947N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other related parties :

  • Producin Private Limited , India
  • Producin Business Services, India

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500

Equity Shares

Rs.1000/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2018

Equity Shares

Rs.1000/- each

Rs.2.018 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

2.018

2.018

2.018

(b) Reserves & Surplus

55.052

131.692

111.437

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

57.070

133.710

113.455

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

81.443

98.573

83.637

(b) Trade payables

1636.509

1562.278

1298.696

(c) Other current liabilities

4.042

0.214

0.195

(d) Short-term provisions

62.126

74.766

74.272

Total Current Liabilities (4)

1784.120

1735.831

1456.800

 

 

 

 

TOTAL

1841.190

1869.541

1570.255

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

228.622

235.301

134.137

(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

0.022

0.022

0.022

(c) Deferred tax assets (net)

52.486

5.592

2.871

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

281.130

240.915

137.030

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

550.944

679.947

472.320

(c) Trade receivables

850.546

761.737

813.618

(d) Cash and cash equivalents

16.767

4.353

7.519

(e) Short-term loans and advances

13.614

13.798

5.803

(f) Other current assets

128.189

168.791

133.965

Total Current Assets

1560.060

1628.626

1433.225

 

 

 

 

TOTAL

1841.190

1869.541

1570.255

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

2734.523

2303.095

1795.545

 

Other Income

1.416

12.013

0.151

 

TOTAL

2735.939

2315.108

1795.696

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Increase in Stock

 0.000

(207.628)

 0.000

 

Other expenses

2811.038

2454.420

1729.566

 

TOTAL

2811.038

2246.792

1729.566

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

(75.099)

68.316

66.130

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

48.328

37.316

22.697

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(123.427)

31.000

43.433

 

 

 

 

 

Less

TAX

(46.895)

9.780

13.049

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(76.532)

21.220

30.384

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

131.693

111.437

81.073

 

 

 

 

 

Less

Short provision for tax

0.109

0.964

0.020

 

 

 

 

 

 

Balance Carried to the B/S

55.052

131.693

111.437

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(37924.68)

10515.36

15056.49

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover

 

 

3000.000

 

The above information has been parted by Mr. Shreedharan (Director)

 

 

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 flows from (used in) operations

63.001

162.121

86.722

Net cash flow from operating activity

63.001

149.621

72.301

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(2.80)

0.92

1.69

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(6.90)

1.66

2.77

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(2.16)

0.23

0.38

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.43

0.74

0.74

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.87

0.94

0.98

 

 

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

2.018

2.018

2.018

Reserves & Surplus

111.437

131.692

55.052

Net worth

113.455

133.710

57.070

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

83.637

98.573

81.443

Total borrowings

83.637

98.573

81.443

Debt/Equity ratio

0.737

0.737

1.427

 

 

 

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

1795.545

2303.095

2734.523

 

 

28.267

18.733

 

 

 

 

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

1795.545

2303.095

2734.523

Profit

30.384

21.220

(76.532)

 

1.69%

0.92%

(2.80%)

 

 

 

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)

No

16

No. of employees

Yes

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

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

 

 

NOTE: Registered office of the company has been shifted from 71, Maker Chambers VI, Nariman Point, Mumbai – 400021, Maharashtra, India to the present address w.e.f. 02.05.2012

 

 

OPERATIONS

 

Sales and services during the year amounted to Rs. 2734.523 Million and Other income was Rs. 1.416 Million. The Total Income for the year was Rs. 235.939 Million. After providing for Depreciation of Rs. 48.328 Million and Other Expenses aggregating to Rs. 2811.038 Million, the working for the year resulted in a Loss of Rs. 123.427 Million. Deducting therefrom a sum of Rs. 46.895 Million being the amount adjusted during the year against Deferred Tax Assets, the Loss for the year was Rs. 76.532 Million. A sum of Rs. 0.109 Million has been provided for short provision of tax. After adjusting the Loss and short provision for tax against the opening balance in Statement of Profit and Loss of Rs. 131.692 Million, the balance amount of Rs.55.052 Million is carried forward in the Balance Sheet as surplus as per Statement of Profit and Loss.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans and advances from related parties

20.000

12.500

Total

20.000

12.500

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10013073

09/01/2012 *

70,000,000.00

UNION BANK OF INDIA

Mumbai Samachar Marg Branch, 66/80, Mumbai Samachar Marg, Fort, Mumbai, Maharashtra - 400023, INDIA

B32239881

 

 

FIXED ASSETS

 

  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment
  • Computer equipments

 

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.64.88

UK Pound

1

Rs.99.88

Euro

1

Rs.72.06

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

--

--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

 

27

 

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.