|
|
|
MIRA INFORM REPORT
|
Report No. : |
501460 |
|
Report Date : |
02.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
K.N. GARMENTS |
|
|
|
|
Registered
Office : |
2nd Floor, Matruchaya Building, Above Rukhmini Hospital,
Babulnath, Mumbai – 400007, Maharashtra |
|
Mob. No.: |
91-22-22414758/ 22410792 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Year of
Establishment : |
August 2013 |
|
|
|
|
Capital
Investment : |
INR 0.313 million |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Applicable (As informed by the management that firm does not have export and import) |
|
|
|
|
TIN No.: |
27711084551 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27ADUPS8081J1ZJ |
|
|
|
|
PAN No.: [Permanent Account No.] |
ADUPS8081J |
|
|
|
|
Legal Form : |
Sole Proprietary Concern |
|
|
|
|
Line of Business
: |
Manufacturer of Readymade Garments. [Confirmed by Management] |
|
|
|
|
No. of Employees
: |
153 (Approximately) (In Office=6 + Factory=147) |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
B |
|
Credit Rating |
Explanation |
Rating Comments |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
Maximum Credit Limit |
USD 900 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a proprietorship concern established in the year 2013. It is a manufacturer of readymade garments. Mr. Shahil Shah [Proprietor] provided information about the subject to
us. For the financial year 2017, the concern reported dip in its revenue
by 69.91% as compared to the previous year but has managed to maintain an
average profit margin of 1.26%. The moderate financial risk profile of the concern is marked by
average net worth base. Payment seems to be slow but correct. In view of aforesaid, the concern 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.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
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
31-03-2016.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 02.04.2018
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION PARTED BY
|
Name : |
Mr. Shahil Shah |
|
Designation : |
Proprietor |
|
Contact No.: |
91-9321150161 |
|
Date : |
31.03.2018 |
LOCATIONS
|
Registered Office : |
2nd Floor, Matruchaya Building, Above Rukhmini Hospital,
Babulnath, Mumbai – 400007, Maharashtra, India |
|
Tel. No.: |
91-22-22414758/ 22410792 |
|
Mobile No.: |
91-9321150161 [Mr. Shahil Shah] 91-8879854917 (Mr. Kapil) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Location : |
Owned |
|
|
|
|
Corporate
Office: |
25, Ganesh Wadi, M J Market, Zaveri Bazar, Mumbai – 400002,
Maharashtra, India |
|
Area : |
1200 Sq. ft. |
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Factory 1 : |
Gala No.E-1, Building No.197/1 and 221, Oswal Industrial Complex, Behind
Future Group Office, Village Sonale, Taluka Bhiwandi, District Thane -
421302, Maharashtra, India |
|
Tel. No: |
91-252-2282380 |
|
E-Mail : |
|
|
Location : |
Rented |
|
|
|
|
Factory 2 : |
Subhash Road, Behind Decorative Interiors, Ghatkopar, Maharashtra,
India |
SOLE PROPRIETOR
|
Name : |
Mr. Shahil Mahendra Shah |
|
Designation : |
Proprietor |
|
Address : |
2nd Floor, Matruchaya Building, Above Rukhmini Hospital, Babulnath,
Mumbai – 400007, Maharashtra, India |
|
Date of Birth/Age : |
18.11.1977 |
|
Experience : |
20 Years |
|
PAN No.: |
ADUPS8081J |
BUSINESS DETAILS
|
Line of Business
: |
Manufacturer of Readymade Garments. [Confirmed by Management] |
|
|
|
|
Products/ Services : |
Garments |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
L/C and Credit [90 Days] |
|
|
|
|
Purchasing : |
L/C and Credit [60 Days] NEFT |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
Wholesaler, Retailers, End Users and OEMs
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
153 (Approximately) (In Office=6 + Factory=147) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
||||||
|
Name : |
J.R. Sumondy and Company Chartered Accountants |
||||||
|
Address : |
3rd Floor, Mulji Jetha Building, Princess Street,
Kalbadevi, Mumbai – 400002, Maharashtra, India |
||||||
|
Tel. No: |
91-22-22039950 |
||||||
|
Email: |
|||||||
|
Memberships No: |
41900 |
||||||
|
|
|
||||||
|
Memberships : |
Not Available |
||||||
|
|
|
||||||
|
Collaborators : |
Not Available |
||||||
|
|
|
||||||
|
Sister Concern : |
|
CAPITAL STRUCTURE
|
Proprietor Capital |
|
|
Owned : |
INR 0.313 million |
|
Borrowed : |
-- |
|
Total : |
INR 0.313 million |
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Proprietor Capital |
|
0.313 |
0.954 |
|
|
2] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
3] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
0.313 |
0.954 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
0.000 |
|
|
2] Unsecured Loans |
|
0.000 |
0.000 |
|
|
TOTAL
BORROWING |
|
0.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.313 |
0.954 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.000 |
0.000 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
1.841 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
16.034 |
13.481 |
|
|
Sundry Debtors |
|
13.581 |
19.775 |
|
|
Cash & Bank Balances |
|
5.071 |
5.532 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
6.126 |
41.005 |
|
Total Current Assets |
|
40.812 |
79.793 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
42.340 |
78.839 |
|
|
Other Current Liabilities |
|
0.000 |
0.000 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total Current Liabilities |
|
42.340 |
78.839 |
|
|
Net Current
Assets |
|
(1.528) |
0.954 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.313 |
0.954 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
43.592 |
144.849 |
|
|
Other Income |
|
0.012 |
0.000 |
|
|
TOTAL |
|
43.604 |
144.849 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
26.840 |
104.233 |
|
|
Labour Charges |
|
12.762 |
33.176 |
|
|
Transportation Charges |
|
0.272 |
4.617 |
|
|
Excise Duty Paid |
|
1.374 |
0.000 |
|
|
Salary |
|
1.323 |
0.765 |
|
|
Conveyance |
|
0.027 |
0.026 |
|
|
Staff Welfare |
|
0.010 |
0.002 |
|
|
Mukadami and Hamali
Expenses |
|
0.018 |
0.020 |
|
|
Office Expenses |
|
0.034 |
0.045 |
|
|
Packing Expenses |
|
0.043 |
0.067 |
|
|
Vat and Sales and Tax |
|
0.041 |
0.008 |
|
|
Testing Charges |
|
0.015 |
0.013 |
|
|
Legal and Professional
Fees |
|
0.037 |
0.010 |
|
|
Postage and Couriers |
|
0.005 |
0.007 |
|
|
Printing and Stationery |
|
0.016 |
0.015 |
|
|
Professional Tax |
|
0.003 |
0.005 |
|
|
Commission |
|
0.205 |
0.000 |
|
|
Audit Fees |
|
0.025 |
0.035 |
|
|
Sales Promotion Expenses |
|
0.000 |
0.057 |
|
|
TOTAL |
|
43.050 |
143.101 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST DEPRECIATION |
|
0.554 |
1.748 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
0.004 |
0.006 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
DEPRECIATION |
|
0.550 |
1.742 |
|
|
|
|
|
|
|
Less |
DEPRECIATION |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
NET PROFIT |
|
0.550 |
1.742 |
Due to Demonetization sales turnover for the year 2016-17 was decrease.
Note : Sole Proprietary and Partnership concerns are exempted
from filing their financials with the Government Authorities or Registry.
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
Average Collection Days (Sundry Debtors /
Income * 365 Days) |
|
113.72 |
49.83 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
|
3.21 |
7.32 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
|
575.79 |
276.08 |
LEVERAGE RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
Debt Ratio ((Borrowing + Current
Liabilities) / Total Assets) |
|
0.99 |
0.99 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
|
0.00 |
0.00 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
|
135.27 |
82.64 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
|
0.00 |
0.00 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
|
138.50 |
291.33 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
|
31.03.2017 |
31.03.2016 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
|
1.26 |
1.20 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
|
1.29 |
2.18 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
|
175.72 |
182.60 |
SOLVENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
Current Ratio (Current Assets /
Current Liabilities) |
|
0.96 |
1.01 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
|
0.59 |
0.84 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
|
0.01 |
0.01 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
|
0.00 |
0.00 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets
/ Total Current Liabilities) |
|
0.96 |
1.01 |
Total Liability = Short-term Debt + Long-term
Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Proprietor Capital |
0.954 |
0.313 |
|
Reserves & Surplus |
0.000 |
0.000 |
|
Net
worth |
0.954 |
0.313 |
|
|
|
|
|
Secured Loans |
0.000 |
0.000 |
|
Unsecured Loans |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Sales |
144.849 |
43.592 |
|
|
|
(69.905) |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Sales |
144.849 |
43.592 |
|
Profit /(Loss) |
1.742 |
0.550 |
|
|
1.20% |
1.26% |
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 |
Yes |
|
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 |
No |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
No |
|
11 |
Pan Card No. of Proprietor / Partners |
Yes |
|
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 |
Yes |
|
19 |
Major customers |
Yes |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
No |
|
22 |
Conduct of the banking account |
No |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
No |
|
26 |
Turnover of firm for last two years |
Yes |
|
27 |
Reasons for variation <> 20% |
Yes |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last two years |
Yes |
|
30 |
Major shareholders, if available |
No |
|
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 |
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 records 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
|
INR |
|
US Dollar |
1 |
INR 65.04 |
|
|
1 |
INR 92.28 |
|
Euro |
1 |
INR 80.62 |
INFORMATION DETAILS
|
Information
Gathered by : |
SPY |
|
|
|
|
Analysis Done by
: |
PYK |
|
|
|
|
Report Prepared
by : |
MTN |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial condition covering various ratios
·
Company background and operations size
·
Promoters / Management background
·
Payment record
·
Litigation against the subject
·
Industry scenario / competitor analysis
·
Supplier / Customer / Banker review (wherever
available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.