MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

503618

Report Date :

13.04.2018

 

 

 

 

IDENTIFICATION DETAILS

 

Name :

CREATIVE CLOTHING

 

 

Registered Office :

H. No. 1429/12, Block 32, Village Gehlewal, Rohon Road, Ludhiana-141007, Punjab

Tel. No.:

91-161-2636924 / 25

 

 

Country :

India

 

 

Financials (as on) :

31.03.2018 (Turnover)

31.03.2016 (Detailed Financial)

 

 

Year of Establishment :

2003

 

 

Capital Investment / Paid-up Capital :

INR 19.863 Million (As on 31.03.2016)

 

 

IEC No.:

[Import-Export Code No.]

Not Applicable (As informed by the management that firm does not have export and import)

 

 

TIN No.:

03631108659

 

 

GSTN :

[Goods & Service Tax Registration No.]

03AADFC4200B1ZL

 

 

PAN No.:

[Permanent Account No.]

AADFC4200B

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

Manufacturer and Trader of Readymade Garments, Retails Clothing and Accessories. [Confirmed by management]

 

 

No. of Employees :

200 (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

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Maximum Credit Limit :

USD 57000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was established in the year 2003 as a partnership firm and it is having satisfactory track.

 

It is a manufacturer and trader of readymade garments, retails clothing and accessories.

 

As per available financials of 2016, firm has increased its revenue from operations as compared to previous year and maintained average profitability margin at 1.40% during the year under review.

 

Rating takes into consideration firm’s established track record of business operations marked by its sound financial profile along with adequate capital base and low debt balance sheet.

 

Further, Mr. Dinesh Dhanda (Partner) has provided general information and also claimed that firm has achieved revenue for the FY 2016-17 as INR 250 million, in FY 2017-18 as INR 270 million and expected in FY 2018-19 as INR 300 million, which is not verified by statutory auditors.

 

The firm also derives strength from its long standing track records of business operations and decent revenue profile.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually correct.

 

In view of aforesaid, the firm can be considered 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.

 

 

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

 

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 13.04.2018.

 

 

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. Dinesh Dhanda

Designation :

Partner

Contact No.:

91-9888846000

Date :

12.04.2018

 

 

LOCATIONS

 

Registered Office/ Factory :

H. No. 1429/12, Block 32, Village Gehlewal, Rohon Road, Ludhiana-141007, Punjab, India

Tel. No.:

91-161-2636924 / 25

Mobile No.:

91-9888846000 (Mr. Dinesh Dhanda)

Fax No.:

91-161-2636925

E-Mail :

clothing.creative@gmail.com

Area :

66000 Sq. ft.

Location :

Owned

Locality :

Industrial

 

 

PARTNERS

 

Name :

Mr. Dinesh Dhanda

Designation :

Partner

Address :

Ludhiana-141007, Punjab, India

Date of Birth/Age :

31.12.1974

Qualification :

Graduate

Experience :

23 Years

 

 

Name :

Mr. Ashish Dhanda

Designation :

Partner

Address :

Ludhiana-141007, Punjab, India

Date of Birth/Age :

07.12.1970

Qualification :

Graduate

Experience :

26 Years

 

 

Name :

Mr. Ashok Dhanda

Designation :

Partner

Address :

Ludhiana-141007, Punjab, India

Date of Birth/Age :

28.11.1947

Qualification :

Graduate

Experience :

41 Years

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of Readymade Garments, Retails Clothing and Accessories. [Confirmed by management]

 

 

Products :

  • Readymade Garments
  • Retails Clothing and Accessories

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash, Cheque and Credit [30 Days]

 

 

Purchasing :

Cash, Cheque and Credit [30 Days]

 

 

GENERAL INFORMATION

 

Suppliers :

  • Sharmanji Fabrics Private Limited
  • Amit Enterprises

 

 

Customers :

Wholesalers, Retailers and End Users

 

  • Aditya Birla Novo Limited
  • Future Group

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Bank Name

Punjab National Bank

Branch

Sunder Nagar Branch, Ludhiana-141007, Punjab, India

Person Name (With Designation)

--

Contact Number

91-161-26201000 (Ringing)

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

Cash Credit = INR 15.000 Million

(Not verified with bank)

Account Operation

--

Remarks (If any)

--

 

  • HDFC Bank

 

 

Facilities :

SECURED LOANS

31.03.2016

INR In Million

31.03.2015

INR In Million

P.N.B-OD

3.869

0.000

HDFC Bank (Car Loan)

0.697

0.000

P.N.B-CC (B. Debts)

0.000

5.351

P.N.B-CC

1.281

4.313

Total

5.847

9.664

 

 

Auditors :

 

Name :

Ashwani Bharat and Company

Chartered Accountants

Address :

Ludhiana, Punjab, India

Membership No. :

088939

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern :

Not Available

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2016

 

Partners’ Capital Account :

 

Owned :

INR 19.863 Million

Borrowed :

--

Total :

INR 19.863 Million

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2016

31.03.2015

31.03.2014

SHAREHOLDERS FUNDS

 

 

 

1] Partners’ Capital

19.863

14.848

11.895

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

19.863

14.848

11.895

LOAN FUNDS

 

 

 

1] Secured Loans

5.847

9.664

6.025

2] Unsecured Loans

4.885

3.765

3.398

TOTAL BORROWING

10.732

13.429

9.423

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

30.595

28.277

21.318

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

12.998

10.957

11.265

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.031

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

36.686

24.367

32.048

 

Sundry Debtors

35.859

37.054

28.538

 

Cash & Bank Balances

0.322

1.116

1.794

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

1.715

1.282

1.033

Total Current Assets

74.582

63.819

63.413

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

53.905

45.358

51.044

 

Other Current Liabilities

3.080

1.141

2.347

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

56.985

46.499

53.391

Net Current Assets

17.597

17.320

10.022

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

30.595

28.277

21.318

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2016

31.03.2015

31.03.2014

 

SALES

 

 

 

 

Income

205.958

146.397

151.907

 

Other Income

0.000

0.011

0.046

 

TOTAL

205.958

146.408

151.953

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of goods sold

163.202

114.504

115.776

 

Freight and Octroi

0.107

0.076

0.074

 

Packaging material

3.547

0.000

0.000

 

Power and Fuel

1.790

1.350

1.489

 

Wages

11.588

8.909

10.731

 

Repairs to machinery

0.783

0.273

0.252

 

Compensation to employees

4.237

2.534

2.342

 

Insurance Charges

0.160

0.153

0.193

 

Entertainment Expenses

0.046

0.032

0.026

 

Sales Promotion expenses

0.060

0.008

0.095

 

Brokerage and commission

1.611

0.607

0.490

 

Travelling expenses

0.554

0.709

0.472

 

Conveyance

0.312

0.307

0.289

 

Telephone expenses

0.141

0.097

0.077

 

Donation

0.000

0.000

0.004

 

Rates and Taxes

0.016

0.029

0.029

 

Audit Fees

0.008

0.008

0.007

 

Cartage outward

1.816

0.000

0.000

 

Computer expenses

0.020

0.000

0.000

 

Diwali expenses

0.001

0.000

0.011

 

Consumable Stores

0.000

3.174

4.489

 

Electricity office

0.110

0.000

0.000

 

Salary paid to partner

1.920

1.440

1.200

 

Interest to partners

1.716

0.000

0.000

 

Employees benefits expense

0.000

0.000

0.000

 

Other expenses

6.826

2.589

3.540

 

TOTAL

200.571

136.799

141.586

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE INTEREST, DEPRECIATION AND AMORTISATION

5.387

9.609

10.367

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.072

6.945

7.879

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE, DEPRECIATION AND AMORTISATION

4.315

2.664

2.488

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

1.427

0.973

1.008

 

 

 

 

 

 

NET PROFIT

2.888

1.691

1.480

 

 

Particulars

 

 

31.03.2018

31.03.2017

Sales Turnover (Approximately)

 

270.000

250.000

 

 

Expected Sales (2018-2019): INR 300.000 Million (Due to business growth)

 

The above information has been parted by Mr. Dinesh Dhanda (Partner)

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry Records.

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Average Collection Days

(Sundry Debtors / Income * 365)

63.55

92.38

68.57

 

 

 

 

Account Receivables Turnover

(Income / Sunday Debtors)

5.74

3.95

5.32

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

120.56

144.59

160.92

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.15

0.39

0.32

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.41

0.88

0.92

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.77

0.80

0.84

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.54

0.90

0.79

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.11

3.39

4.77

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.65

0.74

0.95

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

5.03

1.38

1.32

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2016

31.03.2015

31.03.2014

Net Profit Margin

[(PAT / Sales) * 100]

%

1.40

1.16

0.97

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

3.30

2.26

1.98

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

14.54

11.39

12.44

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Current Ratio

(Current Assets / Current Liabilities)

1.21

1.27

1.12

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.61

0.78

0.55

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.23

0.20

0.16

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.54

0.90

0.79

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.21

1.27

1.12

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Partners’ Capital

11.895

14.848

19.863

Reserves & Surplus

0.000

0.000

0.000

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

11.895

14.848

19.863

 

 

 

 

Secured Loans

6.025

9.664

5.847

Unsecured Loans

3.398

3.765

4.885

Total borrowings

9.423

13.429

10.732

Debt/Equity ratio

0.792

0.904

0.540

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Sales

151.907

146.397

205.958

 

 

(3.627)

40.685

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Sales

151.907

146.397

205.958

Profit

1.479

1.691

2.888

 

0.97%

1.16%

1.40%

 

 

 

 

 

 

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

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

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

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

No

26

Turnover of firm for last five years

Yes

27

Reasons for variation <> 20%

Yes

28

Estimation for coming financial year

Yes

29

Profitability for last three 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, 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 65.13

UK Pound

1

INR 92.52

Euro

1

INR 80.59

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHA

 

 

Analysis Done by :

PRS

 

 

Report Prepared by :

BHG

 


 

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.