MIRA INFORM REPORT

 

 

Report No. :

339219

Report Date :

03.09.2015

 

IDENTIFICATION DETAILS

 

Name :

COUNT N DENIER EXIM LIMITED (w.e.f.03.11.2014)

 

 

Formerly Known As :

COUNT N DENIER EXIM PRIVATE LIMITED

 

 

Registered Office :

201, Sharda Bhavannanda Patkar Marg, Nehru Road, Vile Parle (East), Mumbai – 400057, Maharashtra

Mob. No.:

91-22-26172220

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.07.2003

 

 

Com. Reg. No.:

11-141519

 

 

Capital Investment / Paid-up Capital :

Rs. 30.000 Million

 

 

CIN No.:

[Company Identification No.]

U52322MH2003PLC141519

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC13056B

 

 

PAN No.:

[Permanent Account No.]

AACCCC2005N

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Trader of Cotton and Yarn.

 

 

No. of Employees :

Information denied by management

 

 

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 having moderate track record.

 

This rating reflects company’s modest scale of operations in the intensely competitive textile trading space, average financial risk profile and moderate debt protection metrics.

 

However, this rating strength is partially offset by extensive experience of promoters in the textile industry and established track record of the company.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings with some cautions.

 

NOTE:

 

Balance Figures for the FY-2014, does not tally our executive has contacted the concern person of the company but he has denied to provide any clarification for the same.

 

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

Long term bank facilities = BB-

Rating Explanation

Inadequate-credit-quality and high credit risk

Date

17.06.2015

 

 

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 31-03-2013.

 

 

INFORMATION DECLINED

 

MANAGEMENT NON CO-OPERATIVE

 

(TEL. NO.: 91-22-26172220)

 

 

LOCATIONS

 

Registered Office :

201, Sharda Bhavannanda Patkar Marg, Nehru Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Tel. No.:

91-22-26172220/ 26172240/ 26172370

Fax No.:

91-22-26172240

E-Mail :

anil@countndenier.net

export@countndenier.net

support@countndenier.net

info@countndenier.net

Website :

http://countndenier.net

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Anil Babulal Agrawal

Designation :

Director

Address :

102, Malhar Tower, Yashodham, Goregoan (East), Mumbai - 400063, Maharashtra, India

Date of Birth/Age :

02.05.1965

Date of Appointment :

29.07.2003

DIN No.:

00749002

 

 

Name :

Mrs. Deepa Anil Agrawal

Designation :

Director

Address :

102, Malhar Tower, Yashodham, A.K. Vaidhya Marg, Goregoan (East), Mumbai - 400063, Maharashtra, India

Date of Birth/Age :

11.05.1970

Date of Appointment :

03.10.2013

DIN No.:

00439563

 

 

Name :

Mr. Rajeshpal Hansraj Thaman

Designation :

Additional director

Address :

A-702, Aditya Tower Co-Operative Housing Society, Chandavarkar Road, Borivali (West), Mumbai - 400092, Maharashtra, India

Date of Birth/Age :

23.03.1962

Date of Appointment :

01.10.2013

DIN No.:

06645407

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Anil Agrwal

2115000

Deepa Agrwal

715000

Nikunj Kothari (HUF)

80000

Ruchi Tulsiyan

50000

Bhavesh Shah

20000

Ratna Dwivedi

10000

Cheenu Sharma

10000

 

 

Total

 

3000000

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Cotton and Yarn.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS; NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

·         Bodhesh Trade-Invest Private Limited

·         Dev Traders

·         Golden Star

·         Lahoti Overseas Limited

·         Le Merite Export Private Limited

·         Mahavir Threads Private Limited

·         Narmina Trade – Invest Private Limited

·         Ahan Apparel Private Limited

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

·         Aditya Enterprises (Sales) 

·         Pasupati Fabrics Limited (Trading)

·         Gimatex Industries Private Limited

·         GPI Textiles Limited

·         Kores (India) Limited

·         Mid India Ind Limited

·         PVR Spinning and Weaving Mills Limited

·         Revel Comp Con Private Limited

 

 

No. of Employees :

Information denied by management

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

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 A/C Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (Cc/Od/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         Vasai Janata Sahakari Bank Limited, Bhayandar Branch "Sai Kiran" Opposite Railway Station, Bhayandar (East), Thane - 401105, Maharashtra, India

 

·         The Bharat Co-operative Bank(Mumbai) Limited, 360, Balaji Arcade, Next to Bubna House, S.V. Road, Kandivli [West], Mumbai - 400067, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans repayable of demand

 

 

From other parties

19.752

21.644

 

 

 

Total

 

19.752

21.644

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Alok Chaturvedi and Associates 

Chartered Accountants

Address :

B-40l, New Seaview, New Raviraj Complex, Jesal Park, Bhayandar East, Thane – 401105, Maharashtra, India

Tel. No.:

91-22-26172220 / 26173050

E-Mail :

chaturvedi.alok@rediffmail.com

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

ADLPC8175G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Related Parties :

·         Count N Denier Realities Private Limited

·         Count N Denier Yarns India Private Limited

·         Count N Denier India Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,500,000

Equity Shares

Rs. 10/- each

Rs. 35.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs. 10/- each

Rs. 30.000 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

30.000

4.900

4.900

(b) Reserves & Surplus

1.359

17.853

15.414

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

2.115

2.115

Total Shareholders’ Funds (1) + (2)

31.359

24.868

22.429

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

19.752

21.644

23.462

(b) Deferred tax liabilities (Net)

0.026

0.074

0.172

(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)

19.778

21.718

23.634

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

27.072

32.291

6.699

(b) Trade payables

100.313

103.904

51.321

(c) Other current liabilities

14.351

3.452

2.964

(d) Short-term provisions

6.025

4.767

3.704

Total Current Liabilities (4)

147.761

144.414

64.688

 

 

 

 

TOTAL

198.898

191.000

110.751

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.458

0.576

0.918

(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

0.496

0.496

0.037

(c) Deferred tax assets (net)

0.000

0.000

0.000

(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

0.954

1.072

0.955

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

4.026

5.042

17.878

(c) Trade receivables

173.334

170.943

81.259

(d) Cash and cash equivalents

0.720

0.919

0.352

(e) Short-term loans and advances

12.515

9.350

7.657

(f) Other current assets

6.949

3.674

2.650

Total Current Assets

197.544

189.928

109.796

 

 

 

 

TOTAL

198.498

191.000

110.751

 

NOTES: Figures have been rounded of to the nearest rupee.

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

NA

NA

NA

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

3.106

2.439

2.623

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.04

0.81

0.87

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

0.000

0.000

 

 

 

 

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

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.49

2.17

1.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.34

1.32

1.70

 


 

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

4.900

4.900

30.000

Reserves & Surplus

15.414

17.853

1.359

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

2.115

2.115

0.000

Net worth

22.429

24.868

31.359

 

 

 

 

Long-term borrowings

23.462

21.644

19.752

Short term borrowings

6.699

32.291

27.072

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total borrowings

30.161

53.935

46.824

Debt/Equity ratio

1.345

2.169

1.493

 

 

 

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

No

17

Details of sister concerns

Yes

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

Yes

26

Turnover of firm for last three years

No

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

No

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

10531616

25/10/2014

7,500,000.00

VASAI JANATA SAHAKARI BANK LIMITED

BHAYANDAR BR."SAI KIRAN" OPPOSITE RAILWAY STATION, BHAYANDAR(EAST), BHAYANDAR, MUMBAI - 401105, MAHARASHTRA, INDIA

C33799909

2

10501565

20/05/2014

25,000,000.00

UNION BANK OF INDIA

PRINCESS STREET BRANCH, DEVKARAN MANSION, SHAMAL 
DAS GANDHI MARG, PRINCESS STREET, MUMBAI - 400002, MAHARASHTRA, INDIA

C05941562

3

10502590

20/05/2014

15,000,000.00

UNION BANK OF INDIA

PRINCESS STREET BRANCH, DEVKARAN MANSION, SHAMAL 
DAS GANDHI MARG, PRINCESS STREET, MUMBAI - 400002, MAHARASHTRA, INDIA

C06411920

4

10418962

20/03/2013

15,000,000.00

VASAI JANATA SAHAKARI BANK LIMITED

BHAYANDAR BR."SAI KIRAN" OPPOSITE RAILWAY STATION, BHAYANDAR(East), THANE - 401105, MAHARASHTRA, INDIA

B72964455

5

10418965

20/03/2013

21,700,000.00

VASAI JANATA SAHAKARI BANK LIMITED

BHAYANDAR BR. "SAI KIRAN" OPPOSITE RAILWAY STATION, 
BHAYANDAR(EAST), THANE - 401105, MAHARASHTRA, INDIA

B72965379

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Loans and advances from related parties

0.297

10.304

Other Loans and advances

26.775

21.987

 

 

 

Total

 

27.072

32.291

 

 

OPERATIONS

 

During the year the company earning a profit of Rs. 4.317 Million. The Directors are pursuing various business proposals and are hopeful of presenting a better picture in the ensuing years to come.



FIXED ASSETS:

 

Intangible Assets

 

·         Goodwill

·         Software

·         Trademark

 

Tangible Assets

 

·         Freehold Land

·         Leasehold Land

·         Building

·         Air Conditioner

·         Plant and Machinery

·         Computer

·         Furniture and Fixtures

·         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.66.16

UK Pound

1

Rs.101.22

Euro

1

Rs.74.61

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

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

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

 

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.