MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

501773

Report Date :

03.04.2018

 

 

IDENTIFICATION DETAILS

 

Name :

VIRGO INDUSTRIES

 

 

Registered Office :

D-117, Okhla Industrial Area, Phase 1, New Delhi-110020

Tel No.:

91-11-47422222

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Establishment :

20.01.2004

 

 

Capital Investment :

INR 1037.091 Million

 

 

IEC No.:

2204003778

 

 

TIN No.:

Not Divulged

 

 

GST No.:

02AAEFV9154A2ZH

 

 

PAN No.:

[Permanent Account No.]

AAEFV9154A

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners

 

 

Line of Business :

Manufacturer of Decorative Laminates, Plywood Products, Foil Stock and Coils and Aluminium Sheets and Plates.  [Confirmed by Management]

 

 

No. of Employees :

100 [Approximately]

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A+

 

Credit Rating

Explanation

Rating Comments

A+

Low Risk

Business dealings permissible with low risk of default

 

Maximum Credit Limit :

USD 2963000 [INR 192669075.00]

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership firm established in the year 2004 and it is a manufacturer of decorative lamination, plywood products, foil stock and coils and aluminium sheets and plates.

 

As per financials of March 2017, the subject has registered decline in its sales turnover as compared to its previous year’s sales turnover and has reported good profit margin of 12.89%.

 

Rating takes into consideration the subject’s established track record of business operations marked by healthy capital base along with strong debt coverage indicators and good liquidity position.

 

Rating also takes into account the extensive experience of its promoters and strong brand with geographically diversified clientele.

 

However, ratings strength is partially offset by working capital intensive nature of operations along with raw material price volatility and foreign exchange fluctuation risk.

 

Payment terms seem to be regular.

 

In view of aforesaid, the subject can be considered good for business dealings at usual trade terms and conditions.

 

Note: Site visit report will be sent in supplementary.

 

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

CARE

Rating

Long Term Rating = A-

Rating Explanation

Adequate degree of safety and low credit risk.

Date

05.01.2018

 

Rating Agency Name

CARE

Rating

Short Term Rating = A2+

Rating Explanation

Strong degree of safety and low credit risk.

Date

05.01.2018

 

 

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 03.04.2018

 

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. Sandeep Negi

Designation :

Assistant Accounts Executive

Contact No.:

91-8826489222

Date :

03.04.2018

 

 

LOCATIONS

 

Registered Office :

D-117, Okhla Industrial Area, Phase-1, New Delhi – 110020, India

Tel. No.:

91-11-47422222

Mobile No.:

91-8826489222 [Mr. Sandeep Negi]

Fax No.:

91-11-47422299

E-Mail :

himanshuvirgo@hotmail.com

rajneesh@virgolam.com

Location :

Owned

Locality :

Industrial

 

 

Factory 1 :

Plot No.828, GF Ramdarbar Industrial Area, Phase-2, Chandigarh – 160002, India

Tel. No.:

91-172-4011111

 

 

Factory 2 :

Village Rampur, Jattan Nahan Road, Sirmaur-173030, Himachal Pradesh, India

 

 

Branch Office :

Municipal No. 5-5-61, Ground Floor, Darussalam Road, Hyderabad-500001, Telangana, India

 

 

PARTNERS

 

Name :

Mr. Surinder Ram Parkash Pal

Designation :

Partner

Address :

#129, Sector 10, Panchkula, Haryana, India

 

 

Name :

Mr. Tilak Raj

Designation :

Partner

Address :

#129, Sector 10, Panchkula, Haryana, India

 

 

Name :

Mr. Bishambar Das Arora

Designation :

Partner

 

 

Name :

Mr. Praveen Kumar Arora

Designation :

Partner

 

 

KEY EXECUTIVES

 

Name :

Mr. Sandeep Negi

Designation :

Assistant Accounts Executive

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Decorative Laminates, Plywood Products, Foil Stock and Coils and Aluminium Sheets and Plates. [Confirmed by Management]

 

 

Products/ Services :

·         Decorative Laminates

·         Plywood Products

·         Foil Stock

·         Coils

·         Aluminium Sheets and Plates

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

Singapore

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Japan

 

 

Terms :

 

Selling :

Cash and Credit (30/ 60/ 90 Days)

 

 

Purchasing :

Cash and Credit (30/ 60/ 90 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

End Users and OEMs

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

100 [Approximately]

 

 

Bankers :

 

Bank Name:

HSBC Bank Limited

Branch:

Main Branch, New Delhi-110001, India

Person Name (with Designation):

--

Contact Number:

91-11-41490715

91-9873174319 [Continuously ringing]

Name of Account Holder:

--

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

Credit Facilities Enjoyed (CC/OD/Term Loan):

--

Account Operation:

--

Remarks:

Customer Care Number

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

HDFC Bank

 

 

Cash Credit

34.510

118.662

Working Capital Demand Loan

150.000

70.000

HDFC Bank

 

 

Cash Credit

(1.538)

0.000

Kotak Mahindra Bank

 

 

Cash Credit

(1.536)

0.000

Buyer Credit [Foreign Funding]

99.277

0.000

Vehicle Loans

 

 

From Axis Bank

3.216

4.750

From DFS Bank

0.380

1.811

Buyer Limit

0.000

71.434

From ICICI Bank Limit

 

0.414

From Toyoto Financial Service India Limit

0.000

0.037

 

 

 

Total

 

284.309

267.108

 

 

 

Auditors :

 

Name :

Nandwani and Associates

Chartered Accountants

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

PARTICULAR

 

BALANCE

[AS ON: 01.04.2016]

ADD:

ADDITIONS

ADD:

SALARY

ADD INTEREST ON CAPITAL

ADD/LESS:

SHARE OF PROFIT/ LOSS

LESS DRAWINGS

BALANCE [AS ON : 31.03.2017]

Surinder Pal

240.486

4.965

1.200

 

71.272

(50.843)

267.081

Tilak Raj

246.928

21.434

1.200

 

71.273

(51.699)

289.134

Bishambher Dass

192.246

15.490

1.200

 

65.790

(69.608)

205.119

Parveen Arora

226.497

18.293

1.200

 

65.790

(36.023)

275.757

 

 

 

 

 

 

 

 

Total

906.157

 

60.182

4.800

 

274.125

(208.173)

1037.091

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

SHAREHOLDERS FUNDS

 

 

 

1] Capital Account

 

1037.091

906.157

2] Reserves & Surplus

 

0.000

0.000

3] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

1037.091

906.157

LOAN FUNDS

 

 

 

1] Secured Loans

 

284.309

267.108

2] Unsecured Loans

 

80.571

79.217

TOTAL BORROWING

 

364.880

346.325

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

1401.971

1252.482

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

223.453

231.930

Capital work-in-progress

 

0.00

0.000

 

 

 

 

INVESTMENT

 

0.000

0.000

DEFERRED TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
457.920
325.808

 

Sundry Debtors

 
711.263
693.621

 

Cash & Bank Balances

 
32.194
41.905

 

Other Current Assets

 
11.435
0.565

 

Loans & Advances

 
306.339
301.474

Total Current Assets

 
1519.151
1363.373

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
293.426
289.910

 

Other Current Liabilities

 
44.395
52.911

 

Provisions

 
2.812
0.000

Total Current Liabilities

 
340.633
342.821

Net Current Assets

 
1178.518
1020.552

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

1401.971

1252.482

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

 

Sales

 

2126.314

2308.291

 

 

Other Income

 

1.823

2.222

 

 

TOTAL                                    

 

2128.137

2310.513

 

 

 

 

 

Less

EXPENSES

 

 

 

 

              Cost of Goods Sales

 

1397.822

1460.177

 

 

Direct Expenses

 

173.803

268.457

 

 

Import Related Charges

 

4.486

8.451

 

 

Excise duty on stock transfer

 

27.520

59.398

 

 

Labour Expenses

 

7.624

7.011

 

 

Establishment Expenses

 

67.219

56.023

 

 

Administrative Expanse

 

21.909

22.088

 

 

Selling and Distribution

 

98.148

139.946

 

 

Partners Salary

 

4.800

4.800

 

 

Other Expense

 

5.304

6.956

 

 

TOTAL                                    

 

1808.635

2033.307

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST AND  DEPRECIATION AND AMORTISATION

 

319.502

277.206

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

25.404

30.748

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE, DEPRECIATION AND AMORTISATION

 

294.098

246.458

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

19.973

22.681

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

 

274.125

223.777

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

5.53

6.63

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

66.05

55.08

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

76.62

72.47

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.45

0.40

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

1.43

1.20

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.40

0.43

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

0.35

0.38

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

0.41

0.47

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

0.22

0.26

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

12.58

9.02

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

 

12.89

9.69

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

15.73

14.03

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

26.43

24.70

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

3.61

3.23

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

1.92

1.59

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.60

0.57

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

0.35

0.38

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

3.61

3.23

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

Capital Account

906.157

1037.091

Reserves & Surplus

0.000

0.000

Net worth

906.157

1037.091

 

 

 

Secured Loan

267.108

284.309

Unsecured Loan

79.217

80.571

Total borrowings

346.325

364.880

Debt/Equity ratio

0.382

0.352

 

 


 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

2308.291

2126.314

 

 

(7.884)

 

 


 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

2308.291

2126.314

Profit/ (loss)

223.777

274.125

 

9.69%

12.89%

 

 

 

 


 

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

No

10

Date of Birth of Proprietor / Partners / Directors

No

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)

Yes

16

No. of employees

Yes

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

Yes

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 two years

Yes

27

Reasons for variation <> 20%

--

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

Yes

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

 


 

UNSECURED LOANS

 

PARTICULARS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

Bishamber Dass HUF

4.174

3.162

Ram Prakash Arora HUF

0.251

0.226

Tilak Raj HUF

3.977

2.378

Surinder Pal HUF

4.070

2.787

Parveen Arora HUF

3.502

2.921

Reebika Arora

12.810

11.134

Reena Arora

1.125

6.280

Sunita Arora

13.455

13.069

Vidhu Arora

5.727

9.780

Manav Arora

14.740

13.295

Akshita

6.507

4.759

Aashima Chhabra

5.401

4.912

Vidhyawanti

0.000

0.131

Himanshu Arora

0.509

0.459

Nikhil Arora

4.323

3.924

 

 

 

Total

 

80.571

79.217

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Furniture and Fixture

·         Plant and Machinery

·         Equipments

·         Vehicles

·         Computer and Peripherals


·          

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 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

INR 65.04

UK Pound

1

INR 92.28

Euro

1

INR 80.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

RUP

 


 

SCORE FACTORS

 

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

YES

--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)

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.

 
 

·