MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

502128

Report Date :

05.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PEHNAV E-RETAIL LLP

 

 

Registered Office :

401, Office, Akshat Complex, Near Parshwa Complex, Opposite Rajpath Club, Bodakdev, Ahmedabad – 380015, Gujarat

Tel. No.:

91-20-26650220

 

 

Country :

India

 

 

Financials (as on) :

28.02.2018 (PEHNAV E-RETAIL LIMITED)

 

 

Date of Establishment :

21.03.2018

 

 

Total Obligation of Contribution:

INR 325.517 Million

 

 

LLPIN :

AAM-2781

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TIN No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACV1903G

 

 

GSTIN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

Legal Form :

Limited Liability Partnership

 

 

Line of Business :

To design and manufacture, trade (including imports and exports) / sell through normal e-sales through web site of dresses, sarees, dress, materials, designer sarees with exclusive Indian traditional work, lehenga, chaniyacholi, kurtis, stitching of dresses or any kind of clothing etc. and to let on hire dresses, sarees. (Registered Activity)

 

 

No. of Employees :

Information denied by the management 

 

 

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

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Maximum Credit Limit :

USD 2700000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

“Zylog Plastalloys Private Limited” was amalgamated with “Pehnav E Retail Limited” in February, 2018 later on Pehnav E Retail Limited converted in to Limited Liability Company (LLP) with the name of Pehnav E Retail LLP W.E.F 21st March, 2018.

 

It is a manufacturer of Wearing Apparel.

 

For the financial year 2018, the subject has registered a massive growth in its revenue as compared to its previous year’s revenue and has reported decent profit margin.

 

Rating takes into consideration the subject’s established track record of business operations marked by healthy financial risk profile along with debt free balance sheet and good liquidity position.

 

Business is active. Payments seems to be regular.

 

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

 

Note: Available financials are of “Pehnav E Retail Limited”.

 

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 31-03-2018.

 

 

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 05.04.2018

 

 

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 DENIED BY

 

MANAGEMENT NON-COOPERATIVE (TEL NO.: 91-20-26650220)

 

91-20-26615655 (RINGING)

 

 

LOCATIONS

 

Registered Office :

401, Office, Akshat Complex, Near Parshwa Complex, Opposite Rajpath Club, Bodakdev, Ahmedabad – 380015, Gujarat, India

Tel. No.:

91-20-26650220 / 26615655

Fax No.:

Not Available

E-Mail :

rasesh@vparekh.com

n.chhariya@zylogplastalloys.com

n.saraswat@zylogplastalloys.com

 

 

PARTNERS

 

As on 31.03.2017

 

Name :

Mr. Mirisch Ratilal Damani

Designation :

Designated Partner

Address :

Flat No.8, Lvy Glen, S. No. 15, Wadgaon Sheri, Pune - 411014, Maharashtra, India

Date of Birth/Age :

29.08.1948

Qualification :

Graduate

Date of Appointment :

21.03.2018

PAN No.:

AAJPD2927Q

DPIN No.:

01991076

 

Name :

Mr. Aschak Mirish Damani

Designation :

Designated Partner

Address :

Flat No.8, Lvy Glen, S. No. 15, Wadgaon Sheri, Pune - 411014, Maharashtra, India

Date of Birth/Age :

29.12.1979

Qualification :

Graduate

Date of Appointment :

21.03.2018

PAN No.:

ACIPD3391B

DPIN No.:

01172241

 

 

CONTRIBUTION DETAILS

 

Names of Persons

 

INR in Million

Aschak Mirisch Damani

296.220

Mirisch Ratilal Damani

29.297

 

 

Total

325.517

 

 

BUSINESS DETAILS

 

Line of Business :

To design manufacture, trade (including imports and exports) / sell through normal e-sales through web site of dresses, sarees, dress, materials, designer sarees with exclusive Indian traditional work, lehenga, chaniyacholi, kurtis, stitching of dresses or any kind of clothing etc. and to let on hire dresses, sarees. (Registered Activity)

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 


 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information denied by the management 

 

 

Bankers :

Banker Name

--

Branch Address

--

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

28.02.2018

(INR in Million)

31.03.2017

(INR in Million)

Short-term borrowings

 

 

Cash Credit from banks

 

 

Interest free loans and advances from related parties

0.000

0.010

Total

0.000

0.010

 

Auditors :

 

Name :

Manesh Mehta and Company

Chartered Accountants

Address :

Navrang Building, 3rd Floor, 330, Narsinatha Street, Masjid Bunder, Mumbai-400009, Maharashtra, India

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

AAAPM8177G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern :

Not Available

 

 

CONTRIBUTION

 

 

Total Obligation of contribution

INR 325.517 Million

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

PEHNAV E-RETAIL LIMITED

 

SOURCES OF FUNDS

28.02.2018

31.03.2017

31.03.2016

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

325.517

0.500

0.500

(b) Reserves & Surplus

626.854

1.056

(0.734)

(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)

952.371

1.556

(0.234)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.075

0.000

0.000

(d) long-term provisions

5.587

0.000

0.000

Total Non-current Liabilities (3)

5.662

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

256.284

0.010

0.000

(b) Trade payables

53.757

0.034

0.270

(c) Other current liabilities

22.552

0.012

0.000

(d) Short-term provisions

11.170

0.709

0.000

Total Current Liabilities (4)

343.763

0.765

0.270

 

 

 

 

TOTAL

1301.796

2.321

0.036

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

136.675

0.000

0.000

(ii) Intangible Assets

2.103

0.000

0.000

(iii) Capital work-in-progress

2.862

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

810.482

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

24.002

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

976.124

0.000

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

65.400

0.000

0.000

(c) Trade receivables

145.787

0.234

0.000

(d) Cash and cash equivalents

23.589

2.060

0.015

(e) Short-term loans and advances

2.633

0.000

0.021

(f) Other current assets

88.263

0.027

0.000

Total Current Assets

325.672

2.321

0.036

 

 

 

 

TOTAL

1301.796

2.321

0.036

 

 

PROFIT & LOSS ACCOUNT

 

PEHNAV E-RETAIL LIMITED

 

 

PARTICULARS

28.02.2018

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

497.058

4.633

0.000

 

Other Income

55.012

0.928

0.000

 

TOTAL

552.070

5.561

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

307.769

2.582

0.000

 

Changes in inventories of finished goods,

work-in-progress and Stock-in-Trade

(4.315)

0.000

0.000

 

Employees benefits expense

82.512

0.000

0.000

 

Other expenses

69.856

0.389

0.027

 

TOTAL

455.822

2.971

0.027

 

 

 

 

 

 

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

96.248

2.590

(0.027)

 

 

 

 

 

Less

FINANCIAL EXPENSES

23.306

0.004

0.001

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

72.942

2.586

(0.028)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

14.578

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

58.364

2.586

(0.028)

 

 

 

 

 

Less

TAX

1.246

0.797

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

57.118

1.789

(0.028)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

1.75

35.79

(0.56)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

28.02.2018

31.03.2017

31.03.2016

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

(188.460)

2.811

0.005

Net cash from operating activities

(185.706)

2.015

0.005

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

28.02.2018

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

107.05

18.44

0.00

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.41

19.80

0.00

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

63.75

4.81

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.47

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.68

0.00

0.00

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

28.02.2018

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.26

0.33

7.50

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.27

0.01

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.36

0.49

-1.15

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.15

0.00

0.00

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

4.13

647.50

-27.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

28.02.2018

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

11.49

38.61

#DIV/0!

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

4.39

77.08

-77.78

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

6.00

114.97

11.97

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

28.02.2018

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

0.95

3.03

0.13

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.76

3.03

0.13

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.73

0.67

-6.50

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.79

0.02

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.95

3.03

0.13

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

28.02.2018

 

INR In Million

INR In Million

INR In Million

Share Capital

0.500

0.500

325.517

Reserves & Surplus

(0.734)

1.056

626.854

Net worth

(0.234)

1.556

952.371

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.010

256.284

Total borrowings

0.000

0.010

256.284

Debt/Equity ratio

0.000

0.006

0.269

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2017

28.02.2018

 

INR In Million

INR In Million

Sales

4.633

497.058

 

 

10,628.642

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2017

28.02.2018

 

INR In Million

INR In Million

Sales

4.633

497.058

Profit

1.789

57.118

 

38.61%

11.49%

 


 

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

No

10

Date of Birth of Proprietor / Partners / Directors

Yes

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

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

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

 

 

 

 

 

SCHEME OF AMALGAMATION

 

A scheme of Amalgamation (the scheme) for the amalgamation of Zylog Plastalloys Private Limited. The First Transferor Company, Zylog Composites Private Limited “The Second Transferor Company”, with Pehnav E Retail Limited (The Transferee Company) with effect from April 1, 2017, (The Appointed Date), was sanctioned by the National Company Law Tribunal of Judicature at Ahmedabad, vide its order dated February 20, 2018 and certified copies of the Order of the Court sanctioning the Scheme were filed with the Registrar of Companies, Gujarat (the Effective Date). Accordingly, the standalone results of the company for the period ended February 28, 2018, include the results of the erstwhile Zylog Plastalloys Private Limited Zylog Composites Private Limited and Pehnav E Retail Limited for the period ended February 28, 2018.

 

 

UNSECURED LOAN

 

Particular

28.02.2018

(INR in Million)

31.03.2017

(INR in Million)

Short-term borrowings

 

 

Loan taken from related parties and carries Interest rate @9.50 to 10% p.a. (Previous year Interest Free)

256.284

0.000

 

 

 

Total

256.284

0.000

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Equipment
  • Furniture and Fixture
  • Vehicles
  • Office equipment
  • Computer
  • Computer 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 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 65.02

UK Pound

1

INR 91.46

Euro

1

INR 80.09

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

KJL

 


 

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

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)

 

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.