MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

503135

Report Date :

11.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

N.R. FURNISHINGS PRIVATE LIMITED

 

 

Registered Office :

2220/ 2221/ 2222, Hardhiayan Singh Road, Hotel Nanak Building, Karol Bagh, New Delhi - 110005

Tel. No.:

91-11-41546323

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

22.05.1989

 

 

Com. Reg. No.:

55-036341

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL1989PTC036341

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

07AABCN4642D1ZS

 

 

TIN No:

07450330946

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCN4642D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

  • Wholesaler of textiles, household linen, articles of clothing floor coverings and tapes try.

 

  • Retail sale of Textiles.

(Registered Activity)

 

 

No. of Employees :

Not Divulged

 

 

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 700

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1989. It is a wholesaler of textiles, household linen, articles of clothing floor coverings and tapes try and also retail sale of textiles.

 

 

As per the financial of 2017, the company has gained a massive growth of 62.81% in its revenue as compared to the previous year and has reported a minimal profitability margin of 0.32%.

 

The company possesses moderate financial position marked by below average net worth base along with average debt balance sheet profile

 

Business is active. Payment seems to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings 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 31-03-2018.

 

 

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 11.04.2018

 

 

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

 

Management non-cooperative (Tel No.: 91-11-41546323)

 

 

LOCATIONS

 

Registered Office :

2220/ 2221/ 2222, Hardhiayan Singh Road, Hotel Nanak Building, Karol Bagh, New Delhi – 110005, India

Tel. No.:

91-11-41546323

Fax No.:

Not Available

E-Mail :

skmittalca28@yahoo.co.in

info@nrfurnishing.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Rahul  Khandelwal

Designation :

Additional Director

Address :

2221, 2222, 2223, Galli No.65-66, Near Hotel Sri Nanak Continental, Naiwala, Karol Bagh, Delhi – 110005, India

Date of Birth/Age :

06.01.1974

Date of Appointment :

04.01.2018

DIN No:

08043372

 

 

Name :

Mr. Sameer Khandelwal

Designation :

Director

Address :

2221, 2222, 2223, Galli No.65-66, Near Hotel Sri Nanak Continental, Naiwala, Karol Bagh, Delhi – 110005, India

Date of Birth/Age :

18.08.1968

Date of Appointment :

22.05.1989

DIN No:

00921442

 

 

Name :

Mr. Jitender Khandelwal

Designation :

Director

Address :

2221, 2222, 2223, Galli No.65-66, Near Hotel Sri Nanak Continental, Naiwala, Karol Bagh, Delhi – 110005, India

Date of Birth/Age :

12.12.1964

Date of Appointment :

22.05.1989

DIN No:

00921461

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Rahul  Khandelwal

1500

15.00

Sameer Khandelwal

1500

15.00

Jitender Khandelwal

1500

15.00

Urmila Khandelwal

1500

15.00

Poonam Khandelwal

2000

20.00

Priti Khandelwal

2000

20.00

Total

10000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

  • Wholesaler of textiles, household linen, articles of clothing floor coverings and tapes try.

 

  • Retail sale of Textiles.

(Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

51311

Wholesale of Textiles, household linen, articles of clothing, Floor coverings and tapers try.

52321

Retail sale of textile.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

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 :

Not Divulged

 

 

Bankers :

Banker Name :

Corporation Bank

Branch :

2223, Hardhiyan Singh Road, Karol Bagh, New Delhi-110005, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term Loan from Others

 

 

Secured loan from Vehicle

0.503

0.000

Total

0.503

0.000

 

Auditors :

 

Name :

Surinder Mittal and Company

Chartered Accountants

Address :

7/6378, Dev Nagar, Karol Bagh, New Delhi – 110005, India

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

AAIPM0397A

Memberships No.

082400

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises

Royal Furnishers

 

 


 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.100

0.100

0.100

(b) Reserves & Surplus

0.144

0.079

0.016

(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)

0.244

0.179

0.116

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

10.879

7.185

9.017

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.007

Total Non-current Liabilities (3)

10.879

7.185

9.024

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

5.289

2.735

0.685

(c) Other current liabilities

(0.223)

0.237

0.504

(d) Short-term provisions

0.159

0.097

0.099

Total Current Liabilities (4)

5.225

3.069

1.288

 

 

 

 

TOTAL

16.348

10.433

10.428

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.224

0.245

0.331

(ii) Intangible Assets

0.000

0.000

0.000

(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

0.000

(d)  Long-term Loan and Advances

0.132

0.075

0.065

(e) Other Non-current assets

0.161

0.184

0.739

Total Non-Current Assets

1.517

0.504

1.135

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

6.490

5.451

5.163

(c) Trade receivables

7.918

3.985

2.825

(d) Cash and cash equivalents

0.121

0.276

1.138

(e) Short-term loans and advances

0.302

0.217

0.167

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

14.831

9.929

9.293

 

 

 

 

TOTAL

16.348

10.433

10.428

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

20.506

12.595

8.427

 

Other Income

0.020

0.166

0.020

 

TOTAL

20.526

12.761

8.447

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

17.381

10.474

4.160

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(1.039)

(0.289)

2.662

 

Employees benefits expense

1.003

0.522

0.291

 

Other expenses

2.123

1.573

1.147

 

TOTAL

19.468

12.280

8.260

 

 

 

 

 

 

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

1.058

0.481

0.187

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.479

0.271

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.579

0.210

0.187

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.474

0.113

0.174

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.105

0.097

0.013

 

 

 

 

 

Less

TAX

0.040

0.034

0.007

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.065

0.063

0.006

 

 

 

 

 

 

IMPORTS

 

 

 

 

Finished Goods

3.574

1.783

0.000

 

TOTAL IMPORTS

3.574

1.783

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

6.5

6.27

0.63

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

(1.897)

0.319

NA

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

(1.993)

0.276

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

140.94

115.48

122.36

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

2.59

3.16

2.98

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

111.07

95.31

60.10

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.16

0.09

0.04

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.86

1.96

0.56

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.99

0.98

0.99

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

44.59

40.14

77.73

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

21.41

17.15

11.10

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

5.02

1.37

2.85

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.21

1.77

0.00

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.32

0.50

0.07

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.40

0.60

0.06

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

26.64

35.20

5.17

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.84

3.24

7.22

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.60

1.46

3.21

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.01

0.02

0.01

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

108.79

71.85

90.17

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.84

3.24

7.22

 

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

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

0.100

0.100

0.100

Reserves & Surplus

0.016

0.079

0.144

Net worth

0.116

0.179

0.244

 

 

 

 

long-term borrowings

9.017

7.185

10.879

Short term borrowings

0.000

0.000

0.000

Total borrowings

9.017

7.185

10.879

Debt/Equity ratio

77.733

40.140

44.586

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

8.427

12.595

20.506

 

 

49.460

62.811

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

8.427

12.595

20.506

Profit /(Loss)

0.006

0.063

0.065

 

0.07%

0.50%

0.32%

 

 

 

 

 

 

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

Yes

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

Yes

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

 

 

 

 

 

OPERATIONS:

 

The Company has reported total income of INR 20.526 million for the current year as compared to INR 12.761 million in the previous year. The net profit for the year amounted to INR 0.065 million in the current year as compared to INR 0.063 million in the previous year.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Loans from director

10.376

7.185

 

 

 

Total

10.376

7.185

 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

C41671959

10545604

Corporation Bank

09/01/2015

-

-

2000000.0

2223, HARDHIYAN SINGH ROAD, KAROL BAGH, NEW DELHI-110005, INDIA

 

 

FIXED ASSETS

 


 

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 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 64.93

UK Pound

1

INR 91.75

Euro

1

INR 79.90

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

MTN

 


 

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

YES

--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.