MIRA INFORM REPORT
|
Report No. : |
341664 |
|
Report Date : |
21.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
BEEKALENE
FABRICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
110, Narayan Dhuru Street, Mumbai – 400003, Maharashtra |
|
Tel. No.: |
91-22-27632041 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
16.07.1975 |
|
|
|
|
Com. Reg. No.: |
11-018431 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.1.500 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U18101MH1975PTC018431 |
|
|
|
|
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
: |
Manufacturer, Exporter and Supplier of Cotton fabrics and synthetic
fabrics. |
|
|
|
|
No. of Employees
: |
Information declined by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (42) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track. The rating are constrained on company moderate financial risk profile marked
by losses from its operations and declining in its reserves, its cash and
cash equivalents during FY 2014. This rating weakness is partially offsets by company long track record
and vast experience of the promoters in textile business along with decent
capital structure and comfortable debt protection metrics. However, trade relations are fair. Business is active. Payment are
reported to be slow but correct. In view of established track record, the company can be considered
normal 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.
EXTERNAL AGENCY RATING
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 DENIED
Management non - cooperative (91-22-27632041/ 42759000)
LOCATIONS
|
Registered Office / Factory : |
110, Narayan Dhuru Street, Mumbai – 400003, Maharashtra, India |
|
Tel. No.: |
91-22-27632041/ 42759000 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Office : |
Opus Centre, 47, Central Road, MIDC, Andheri (East), Mumbai – 400093,
Maharashtra, India |
|
Tel. No.: |
91-22-42759000 |
|
Fax No.: |
91-22-42759099 |
|
E-Mail : |
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Ramgopal Amritlal Nanda |
|
Designation : |
Director |
|
Address : |
B-107 Shakti Apartment, Cardinal Gracious Road, Chakala, Andheri (W), Mumbai - 400099, Maharashtra, India |
|
Date of Birth/Age : |
27.02.1954 |
|
Date of Appointment : |
04.01.1999 |
|
DIN No.: |
00004927 |
|
|
|
|
Name : |
Mr. Ravi Madanlal Mehra |
|
Designation : |
Director |
|
Address : |
607/608, B-Hiradham Sundervan Complex, Lokhandwala, Andheri (West), Mumbai - 400053, Maharashtra, India |
|
Date of Birth/Age : |
25.12.1953 |
|
Date of Appointment : |
04.01.1999 |
|
DIN No.: |
00004937 |
|
|
|
|
Name : |
Mr. Kabir Rajan Sehgal |
|
Designation : |
Director |
|
Address : |
Mitra Kunj, Room No.1, 1st Floor, 16 Peddar Road, Mumbai - 400026, Maharashtra, India |
|
Date of Birth/Age : |
11.02.1982 |
|
Date of Appointment : |
01.01.2004 |
|
DIN No.: |
00004948 |
|
|
|
|
Name : |
Mr. Rajan Omprakash Sehgal |
|
Designation : |
Director |
|
Address : |
Mitra Kunj, Room No.1, 1st Floor, 16 Peddar Road, Mumbai - 400026, Maharashtra, India |
|
Date of Birth/Age : |
18.11.1955 |
|
Date of Appointment : |
04.01.1999 |
|
DIN No.: |
00004967 |
|
|
|
|
Name : |
Mr. Karan Rajan Sehgal |
|
Designation : |
Director |
|
Address : |
65 Nakshtra, Pali Hill Road,, Bandra (West), Mumbai - 400050, Maharashtra, India |
|
Date of Birth/Age : |
24.03.1979 |
|
Date of Appointment : |
04.01.1999 |
|
DIN No.: |
00787010 |
MAJOR SHAREHOLDERS
As on 30.09.2014
|
Names of Shareholders |
No. of Shares |
%age
holding |
|
Rajan Omprakash Sehgal |
6978 |
46.52 |
|
Rajan Omprakash Sehgal Karta of Rajan Sehgal HUF |
4565 |
30.43 |
|
Benu Sehgal |
1540 |
10.27 |
|
Karan Sehgal |
1200 |
8.00 |
|
Kabir Sehgal |
717 |
4.78 |
|
Total |
15000 |
100.00 |
As on 30.09.2014
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Exporter and Supplier of Cotton fabrics and synthetic
fabrics. |
|
|
|
|
Products : |
|
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS = NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management. |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
Financial Institution : |
Citicorp Finance India Limited |
|
|
|
|
Auditors : |
|
|
Name : |
S M Kapoor and Company Chartered Accountants |
|
Address : |
3rd Floor, Nanubhoy Mension, Fort, Mumbai – 400001, Maharashtra, India
|
|
PAN No.: |
AAAPG7372A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
95000 |
Equity Shares |
Rs.100/- each |
Rs.9.500 Million |
|
5000 |
Preference Shares |
Rs.100/- each |
Rs.0.500 Million |
|
|
Total |
|
Rs. 10.000
Million |
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15000 |
Equity Shares |
Rs.100/-
each |
Rs.1.500
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 |
1.500 |
1.500 |
1.500 |
|
(b) Reserves &
Surplus |
399.247 |
409.463 |
420.482 |
|
(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) |
400.747 |
410.963 |
421.982 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
63.042 |
70.464 |
27.279 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
4.504 |
0.000 |
0.100 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
67.546 |
70.464 |
27.379 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
110.897 |
113.852 |
48.234 |
|
(b) Trade payables |
91.336 |
32.469 |
5.473 |
|
(c) Other current
liabilities |
38.038 |
17.396 |
0.429 |
|
(d) Short-term provisions |
3.153 |
4.619 |
0.000 |
|
Total Current Liabilities
(4) |
243.424 |
168.336 |
54.136 |
|
|
|
|
|
|
TOTAL |
711.717 |
649.763 |
503.497 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
270.778 |
174.307 |
155.473 |
|
(ii) Intangible Assets |
0.905 |
0.254 |
0.420 |
|
(iii) Capital
work-in-progress |
131.558 |
164.820 |
54.688 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
46.858 |
73.752 |
92.870 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
7.824 |
|
(d) Long-term Loan and Advances |
12.893 |
10.988 |
0.000 |
|
(e) Other Non-current
assets |
25.843 |
18.830 |
0.000 |
|
Total Non-Current Assets |
488.835 |
442.951 |
311.275 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
88.704 |
85.444 |
87.223 |
|
(c) Trade receivables |
109.880 |
101.791 |
83.106 |
|
(d) Cash and cash
equivalents |
4.121 |
4.550 |
5.922 |
|
(e) Short-term loans and
advances |
20.177 |
15.027 |
5.239 |
|
(f) Other current assets |
0.000 |
0.000 |
10.732 |
|
Total Current Assets |
222.882 |
206.812 |
192.222 |
|
|
|
|
|
|
TOTAL |
711.717 |
649.763 |
503.497 |
PROFIT & LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
NA |
NA |
NA |
|
|
Other Income |
NA |
NA |
NA |
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
EXPENSES |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
NA |
NA |
NA |
|
|
|
|
|
|
|
TAX |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
(10.111) |
(11.019) |
(1.644) |
|
|
|
|
|
|
|
|
PRIOR YEAR ADJUSTMENT |
(0.104) |
0.000 |
(1.426) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
(674.06) |
(734.60) |
(109.60) |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current
Maturities of Long term debt |
|
|
|
|
Secured borrowings |
|
|
|
|
State Bank of India (Secured against Hypothecation of the Car) |
0.053 |
0.023 |
NA |
|
Term Loan (Secured against Hypothecation of peropery situated at F-21,
MIDC, Andheri and personal guarantee by directors) |
10.008 |
8.960 |
NA |
|
Total |
10.061 |
8.983 |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.43 |
0.45 |
0.18 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.92 |
1.23 |
3.55 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
1.500 |
1.500 |
1.500 |
|
Reserves & Surplus |
420.482 |
409.463 |
399.247 |
|
Net worth |
421.982 |
410.963 |
400.747 |
|
|
|
|
|
|
long-term borrowings |
27.279 |
70.464 |
63.042 |
|
Short term borrowings |
48.234 |
113.852 |
110.897 |
|
Total borrowings |
75.513 |
184.316 |
173.939 |
|
Debt/Equity ratio |
0.179 |
0.448 |
0.434 |
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 |
No |
|
8 |
Designation of contact person |
No |
|
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 |
No |
|
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 |
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 |
UNSECURED LOAN
(Rs.
In Million)
|
Particulars |
As
on 31.03.2014 |
As
on 31.03.2013 |
|
LONG TERM
BORROWING |
|
|
|
From Directors |
32.241 |
28.391 |
|
Total |
32.241 |
28.391 |
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10573178 |
07/04/2015 * |
190,300,000.00 |
DHANLAXMI BANK LIMITED |
DHANLAXMI BUILDING, TRISSUR, NAICKANAL - 680001, KERALA , INDIA |
C58997388 |
|
2 |
10101112 |
28/03/2012 * |
82,040,000.00 |
CITIBANK N. A. |
TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60, BANDRA KURLA COMPLEX, BANDRA (E), MUMBAI - 400051, MAHARASHTRA , INDIA |
B39778923 |
|
3 |
90218580 |
20/08/2004 |
700,000.00 |
M/S SUNDARAM FINANCE LIMITED |
NO. 21. PATULLOUS ROAD, CHENNAI - 600002, TAMIL NADU, INDIA |
- |
* Date of charge modification
FIXED ASSETS
- Leasehold Land
- Building
- Plant and Machinery
- Fire Equipment
- Motor Car
- Computers
- Furniture and Fixtures
- Electric Equipments
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 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.65.92 |
|
|
1 |
Rs.102.75 |
|
Euro |
1 |
Rs.75.12 |
INFORMATION DETAILS
|
Information
Gathered by : |
SPR |
|
|
|
|
Analysis Done by
: |
KYP |
|
|
|
|
Report Prepared
by : |
PNM |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILITY |
1~10 |
4 |
|
--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 |
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 |
|
42 |
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.