MIRA INFORM REPORT

 

 

Report No. :

340248

Report Date :

11.09.2015

 

IDENTIFICATION DETAILS

 

Name :

VIVAN AGGREGATES PRIVATE LIMITED

 

 

Registered Office :

107 and 108 / 106 and 109, 1st Floor, Parekh Building, Sangam CHS, Plot No. 6/A, N.G. Acharya Marg, Chembur, Mumbai – 400071, Maharashtra

Tel. No.:

91-9769966725 (Ms. Deepali)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.05.2010

 

 

Com. Reg. No.:

11-202988

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U74120MH2010PTC202988

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV18998A

 

 

PAN No.:

[Permanent Account No.]

AADCV3022H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Aggregates.

 

 

No. of Employees :

13 (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

 

 

Litigation :

Clear

 

 

Comments :

Subject is established company a moderate track record.

 

The rating take into account Vivan Aggregate Private Limited small scale of operations, financial profile characterized by low profitability level and below average debt protection metrics.

 

The rating also factor in the highly leveraged capital structure which may further stretch and have adverse effect on profitability. Further there is also unfavorable gap reported into its trade payable and trade receivables of the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

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

 

 

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 :

Ms. Deepali

Designation :

Accountant

Contact No.:

91-9769966725

Date :

09.09.2015

 

 

LOCATIONS

 

Registered Office :

107 and 108 / 106 and 109, 1st Floor, Parekh Building, Sangam CHS, Plot No. 6/A, N.G. Acharya Marg, Chembur, Mumbai – 400071, Maharashtra, India

Tel. No.:

Not Available 

Mobile No.:

91-9769966725 (Ms. Deepali)

Fax No.:

Not Available 

E-Mail :

sales@vivangroup.in

accounts@vivangroup.in

vijay.jain@vivangroup.in

Website :

www.vivangroup.in

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Vijay Subhash Jain

Designation :

Director

Address :

7, Ashok Vihar, Road No. 3, N. G. Acharya Marg, Chembur, Mumbai - 400071, Maharashtra, India

Date of Birth/Age :

05.12.1987

Date of Appointment :

11.05.2010

DIN No.:

02982166

 

 

Name :

Mrs. Nidhi Vijay Jain

Designation :

Director

Address :

No 7, 2nd Floor, Ashok Vihar, 3rd Road, Chembur, Mumbai - 400074, Maharashtra, India

Date of Birth/Age :

20.11.1989

Date of Appointment :

30.10.2012

DIN No.:

06416393

 

 

Name :

Ms. Vanita Vimal Jain

Designation :

Director

Address :

7, Ashok Vihar,, Road No. 3, Chembur, Mumbai, 400071, Maharashtra, India

Date of Birth/Age :

29.07.1983

Date of Appointment :

30.10.2012

DIN No.:

06416398

 

 

KEY EXECUTIVES

 

Name :

Ms. Deepali

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Vijay Subhash Jain

500

50.00

Nidhi Vijay Jain

250

25.00

Vanita Vimal Jain

250

25.00

Total

1000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Aggregates.

 

 

Products :

Aggregates 

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, L/C and Credit

 

 

Purchasing :

Cash, L/C and Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Swastik Infralogic India Private 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

 

 

Customers :

Reference :

Lafarge India Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

ACC Limited

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

13 (Approximately) 

 

 

Bankers :

Bank Name

The Bharat Co-Operative Bank Limited

Branch

Chembur Branch, Gangagiri Complex, 18th Road, Near Ambedkar Garden, Chembur, Mumbai – 400071, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

91-22-61890512

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. 350.000 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)

Long-term Borrowings

 

 

Secured loan from Banks

 

 

The Bharat Co-Op Bank Limited

35.525

27.736

(Secured against Hypothecation of Machinery and Personal Guarantee)

 

 

Car Loan Corporation Bank

0.397

0.442

Total

35.922

28.178

 

Auditors :

 

Name :

Manoj S. Jain and Associates

Chartered Accountants

Address :

516, K.B Mall, Halar Road, Valsad – 396001, Gujarat, India

Tel. No.:

91-2632-242448

E-Mail :

manojsjainca@icai.org

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

AESPJ3950N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

After 30.09.2014

 

Authorised Capital : Rs. 10.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 10.000 Million

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000

Equity Shares

Rs.100/- each

Rs.0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

2.662

2.394

2.104

(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)

2.762

2.494

2.204

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

35.922

28.178

11.703

(b) Deferred tax liabilities (Net)

0.013

0.009

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)

35.935

28.187

11.703

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

50.155

5.668

2.470

(b) Trade payables

13.962

12.690

6.202

(c) Other current liabilities

6.830

0.190

0.000

(d) Short-term provisions

0.763

0.341

2.004

Total Current Liabilities (4)

71.710

18.889

10.676

 

 

 

 

TOTAL

110.407

49.570

24.583

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.685

0.771

0.252

(ii) Intangible Assets

0.010

0.011

0.012

(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

0.002

(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

0.695

0.782

0.266

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.742

0.000

0.000

(c) Trade receivables

67.429

43.277

22.653

(d) Cash and cash equivalents

3.293

0.615

0.222

(e) Short-term loans and advances

33.139

4.733

1.224

(f) Other current assets

0.109

0.163

0.218

Total Current Assets

109.712

48.788

24.317

 

 

 

 

TOTAL

110.407

49.570

24.583

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

91.482

80.426

149.695

 

Other Income

0.334

NA

NA

 

TOTAL

91.816

NA

NA

 

 

 

 

 

Less

TOTAL EXPENSES

85.165

NA

NA

 

 

 

 

 

Less

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

6.651

 

 

 

 

 

 

Less

FINANCIAL EXPENSES

5.996

 

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.655

NA

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.191

 

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.464

0.435

3.079

 

 

 

 

 

Less

TAX

0.196

0.145

0.941

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

0.268

0.290

2.138

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

267.89

 290.00

NA

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

112.900

 

 

 

 

 

Expected Sales (2015-2016) : Rs.500.000 Million (Due to more order received)

 

The above information has been parted by Ms. Deepali (Accountant)

 

 

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 operating activity

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

0.29

NA

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

7.24

NA

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.42

0.88

12.53

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.17

1.40

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

31.16

13.57

6.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.53

2.58

2.28

 

 

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

0.100

0.100

0.100

Reserves & Surplus

2.104

2.394

2.662

Net worth

2.204

2.494

2.762

 

 

 

 

long-term borrowings

11.703

28.178

35.922

Short term borrowings

2.470

5.668

50.155

Total borrowings

14.173

33.846

86.077

Debt/Equity ratio

6.431

13.571

31.165

 

 

 

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)

Total Income

149.695

80.426

91.816

 

 

(46.273)

14.162

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

149.695

80.426

91.816

Profit

2.138

0.290

0.268

 

1.43%

0.36%

0.29%

 

 

 

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

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

Yes

26

Turnover of firm for last three 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

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

 

 

OPERATIONS:

 

The income of the company for the year ended 31st March 2014 was increased to Rs. 91.482 Million as against Rs. 80.426 Million during the previous year. The profit after tax of the company was Rs. 0.268 Million as compared to Rs. 0.290 Million in the preceding year.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

From Directors

 

 

Vijay S. Jain

25.464

3.959

Nidhi Jain

1.869

0.929

Vanita V. Jain

1.816

0.543

 

 

 

From Others

 

 

Yogesh Pawankumar Jain

0.201

0.201

Manju S. Jain

0.000

0.018

Poonam T. Daglia

0.000

0.018

Radha Laxmi Paul Chaudhary

3.000

0.000

Sunita Chopra

7.997

0.000

Vikas Ratanlal Surana (HUF)

1.900

0.000

National India Refinery

6.508

0.000

Raj Jewellers

1.400

0.000

Total

50.155

5.668



INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10284632

05/07/2013 *

35,000,000.00

The Bharat Co-operative Bank(Mumbai) LIMITED

Chembur Branch, Gagangiri Complex, 18th Road, Near Ambedkar Garden, Chembur, Mumbai, Maharashtra - 
400071, INDIA

B79734901

 

 

FIXED ASSETS

 

Tangible Assets

 

  • Finger Print Machine
  • Maruti Omni
  • Furniture and Fixture
  • Laptop
  • Mobile
  • Wagon R Car
  • Container Cabin

 

Intangible Assets

 

  • Tally Software

 

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.66.58

UK Pound

1

Rs.102.29

Euro

1

Rs.74.71

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

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

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

 

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.