MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

496913

Report Date :

19.04.2018

 

 

IDENTIFICATION DETAILS

 

Name :

SRI ANNAPURNESWARI TRADING CORPORATION

 

 

Registered Office :

Sainagara Neralur, Anekal Taluk, Attibele Hobli, Bangalore-562107, Karnataka

Mobile No.:

91-9108888815/ 9986957276 [Mr. Ravichandra M]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2018 [Estimated]

 

 

Date of Establishment :

04.04.2012

 

 

Capital Investment :

INR 7.519 Million

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

29BENPR7440M1ZL

 

 

TIN No.:

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

BENPR7440M

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer of all types of Hydraulic Machines, Sharing, Bending Machine and Industrial Machines Sales and Scaffoldings, Centering Materials Manufacturer with Rental Services. [Confirmed by Management]

 

 

No. of Employees :

60 [Approximately] [In Factory: 20 and In Branch: 40]

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a proprietorship concern established in the year 2012 and it is a manufacturer of Hydraulic Machines, Bending Machine and Industrial Machines.

 

As per financials of March 2017, the subject has achieved a decent sales turnover of INR 11.23 million and has reported good profit margin of 16.28%.

 

Rating takes into consideration the subject’s satisfactory capital base along with ideal debt coverage indicators and average liquidity position.

 

Further, Customer (Maruthi Enterprises) and Supplier (Amco Exports) gave positive response about the subject. Banker (Bank of India) also gave positive response about the subject.

 

As per unaudited financials of March 2018, the subject has registered a 15 million and has reported 16.58%.

 

Payments seems to be usually correct.

 

In view of aforesaid, the subject 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 31-03-2016.

 

 

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 19.04.2018.

 

 

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. Ravichandra M

Designation :

Proprietor

Contact No.:

91-9108888815

Date :

17.04.2018

 

 

LOCATIONS

 

Registered Office/ Factory :

Sainagara Neralur, Anekal Taluk, Attibele Hobli, Bangalore-562107, Karnataka, India

Tel. No.:

Not Available

Mobile No.:

91-9108888815/ 9986957276 [Mr. Ravichandra M]

Fax No.:

Not Available

E-Mail :

ravi988033@gmail.com

Area :

1800 Sq. Ft

Location :

Rented

Locality :

Commercial cum Residential

 

 

SOLE PROPRIETOR

 

Name :

Mr. Ravichandra M

Designation :

Proprietor

Address :

S No 140, Sainagara Neralur Post, Anekal Tq, Attibele Hobli, Bangalore-562107, Karnataka, India

Date of Birth/Age :

03.03.1980

Qualification :

PUC

Experience :

10 Years

PAN No.:

BENPR7440M

Aadhar Card No:

380832175281

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of all types of Hydraulic Machines, Sharing, Bending Machine and Industrial Machines Sales and Scaffoldings, Centering Materials Manufacturer with Rental Services. [Confirmed by Management]

 

 

Products/ Services :

·         Hydraulic Machines

·         Sharing

·         Bending Machine and Industrial Machines Sales and Scaffoldings

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Credit [30 Days]

 

 

Purchasing :

Credit [30 Days]

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Amco Exports

Name of the Person (Designation):

Mr. Kanav

Contact Number:

91-9888882322

Since how long known:

7 Years

Maximum limit dealt:

Depend on order

Experience:

Payment Behavior

Market Goodwill

Overall

Good

Good

Good

Remark

Mr. Kanav gave positive response about subject company

 

 

Customers :

Retailers

 

Reference:

Maruthi Enterprises

Name of the Person (Designation):

Mr. Mahesh G. Divakar [Proprietor]

Contact Number:

91-9742692758

Since how long known:

7 Years

Maximum limit dealt:

Depend on order

Experience:

Product Quality

Delivery Behavior

Overall

Good

Good

Good

Remark

Mr. Mahesh G. Divakar [Proprietor] gave positive response about subject company

 

 

No. of Employees :

60 [Approximately] [In Factory: 20 and In Branch: 40]

 

 

Bankers :

 

Bank Name:

Bank of India

Branch:

Chandapura, Bangalore, Karnataka, India

Person Name (with Designation):

Ms. Supriya

Contact Number:

91-7411887998

Name of Account Holder:

SRI ANNAPURNESWARI TRADING CORPORATION

Account Number:

848230110000024

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

01.04.2013

Average Balance Maintained (Optional):

INR 0.010 Million

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

Cash Credit Limit=INR 4.000 Million

Account Operation:

Satisfactory

Remarks:

Ms. Supriya gave positive response about subject company

 

 

Facilities :

SECURED LOANS

31.03.2018

(INR In Million)

31.03.2017

(INR In Million)

From Banks

 

 

Bank of India CC A/c

4.000

2.999

Bank of Vehicle Loan A/c

0.300

0.396

From Others

 

 

Gruha Finance

3.900

4.234

Kotak Mahindra Finance

1.500

1.959

 

 

 

Total

 

9.700

9.588

 

 

 

Auditors :

 

Name :

M. Gopi Krishna and Company

Chartered Accountants

Address :

Bogadi, Mysore, Karnataka, India

Mobile No:

91-9880575575

E-mail :

gopikrishna.acharya@gmail.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

 

CAPITAL STRUCTURE

 

ESTIMATED CAPITAL ACCOUNT AS ON 31.03.2018

 

PARTICULARS

INR IN MILLION

PARTICULARS

INR IN MILLION

Drawings

0.250

Balance B/d

6.085

Self Assessment Tax

0.400

Net Profit Trf from P & L A/c

2.487

Interest on Housing Loan

0.400

Rental Income from House Property

0.319

Tax Deducted at Source

0.075

Bank SB A/c Interest

0.003

Life Insurance Premium

LIC of India

0.150

 

 

Tution Fees

0.100

 

 

 

 

 

 

Balance C/d

7.519

 

 

 

-----------

 

 

Total

 

8.894

 

8.894

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

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

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2018

[Estimated]

31.03.2017

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor Capital Account

 

7.519

6.085

2] Reserves & Surplus

 

0.000

0.000

NETWORTH

 

7.519

6.085

LOAN FUNDS

 

 

 

1] Secured Loans

 

9.700

9.588

2] Unsecured Loans

 

8.568

8.568

TOTAL BORROWING

 

18.268

18.156

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

25.787

24.241

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

18.513

19.033

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.000

0.000

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
4.750

4.392

 

Sundry Debtors

 
0.650

1.159

 

Cash & Bank Balances

 
0.319

0.349

 

Other Current Assets

 
2.500

0.000

 

Loans & Advances

 
0.055

0.030

Total Current Assets

 
8.274

5.930

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
1.000

0.722

 

Other Current Liabilities

 
0.000

0.000

 

Provisions

 
0.000

0.000

Total Current Liabilities

 
1.000

0.722

Net Current Assets

 
7.274

5.208

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

25.787

24.241

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2018

[Estimated]

31.03.2017

 

SALES

 

 

 

 

 

Sales

 

15.000

11.256

 

 

Other Income

 

23.000

21.580

 

 

TOTAL                                    

 

38.000

32.836

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

12.142

10.166

 

 

Freight and Coolie

 

1.150

0.988

 

 

Power and Fuel

 

0.350

0.322

 

 

Rent

Office Rent

 

0.144

0.125

 

 

 

Compensation to Employees

 

 

 

 

 

Salary and Wages

 

0.675

0.602

 

 

Labour Charges

 

18.500

13.964

 

 

Travelling Expenses

 

0.550

0.436

 

 

Telephone and Mobile Charges

 

0.125

0.090

 

 

Rates and Taxes

Professional Tax

 

0.003

0.003

 

 

 

Audit Fees

 

0.045

0.035

 

 

Other Expenses

 

 

 

 

 

Accounting Charges

 

0.080

0.070

 

 

General Expenses

 

0.200

0.182

 

 

Machinery Mainteance

 

0.000

0.386

 

 

Pooja Expenses

 

0.045

0.061

 

 

Printing and Stationery

 

0.038

0.033

 

 

Shop Expenses

 

0.080

0.070

 

 

Vehicle Maintenance

 

0.325

0.289

 

 

Transportation Charges

 

0.000

2.070

 

 

TOTAL                                    

 

34.452

29.892

 

 

 

 

 

 

PROFIT BEFORE INTEREST AND DEPRECIATION AND AMORTISATION

 

3.548

2.944

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

 

0.540

0.498

 

 

 

 

 

 

PROFIT BEFORE, DEPRECIATION AND AMORTISATION

 

3.008

2.446

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

0.521

0.614

 

 

 

 

 

 

NET PROFIT

 

2.487

1.832

 

 

KEY RATIOS

 

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2018

[Estimated]

31.03.2017

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

15.82

37.58

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

23.08

9.71

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

30.06

25.92

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.75

0.67

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.19

0.15

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2018

[Estimated]

31.03.2017

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.72

0.76

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

2.43

2.98

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

1.27

1.53

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

2.46

3.13

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

6.57

5.91

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2018

[Estimated]

31.03.2017

Net Profit Margin

((PAT / Sales) * 100)

%

 

16.58

16.28

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

9.28

7.34

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

33.08

30.11

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2018

[Estimated]

31.03.2017

Current Ratio

(Current Assets / Current Liabilities)

 

0.86

0.64

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

0.37

0.17

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.28

0.24

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

2.43

2.98

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

0.86

0.64

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

 

31.03.2017

 

31.03.2018 [Estimated]

 

INR In Million

INR In Million

Proprietor Capital

6.085

7.519

Reserves & Surplus

0.000

0.000

Net worth

6.085

7.519

Secured Loans

9.588

9.700

Unsecured Loans

8.568

8.568

Total borrowings

18.156

18.268

Debt/Equity ratio

2.984

2.430

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2017

 

31.03.2018 [Estimated]

 

INR In Million

INR In Million

Sales

11.256

15.000

 

 

33.262

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2017

 

31.03.2018 [Estimated]

 

INR In Million

INR In Million

Sales

11.256

15.000

Profit

1.832

2.487

 

16.28%

16.58%

 

 

 

 

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

Yes

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

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

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

 

 

 

 

------------------------------------------------------------------------------------------------------------------------------

 

UNSECURED LOANS

 

PARTICULARS

31.03.2018

 (INR In Million)

31.03.2017

 (INR In Million)

From Others

8.568

8.568

 

 

 

Total

 

8.568

8.568

 

-----------------------------------------------------------------------------------------------------------------------------

 

COMPANY PROFILE

 

Sri Annapurneswari Trading Corporation is a prominent manufacturer and supplier of Scaffolding systems. The products they offer are Scaffolding systems Bangalore, Scaffolding Rental Services and scaffolding Hiring Services. Industrial Machine Sales & Purchase.

 

Sri Annapurneswari Trading corporation is established in the year 2010. They are engaged in manufacturing and supplying superior quality Scaffolding Systems to their customers. The products they offer are Scaffolding Systems Industrial Machine sales & Purchase Bangalore.

 

Scaffolding Rental Services and Scaffolding Hiring Services. Industrial Machine Sales & Purchase.

 

-----------------------------------------------------------------------------------------------------------------------------

 

FIXED ASSETS:

 

·         Residential House

·         Site

·         Site

·         Agricultural Land

·         Residential House

·         Furniture and Fixtures

·         Motor Cycle

·         Motor Cars

·         Computers

·         Plant and Machinery

 

-----------------------------------------------------------------------------------------------------------------------------

 


 

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

Indian Rupees

US Dollar

1

INR 65.68

UK Pound

1

INR 93.98

Euro

1

INR 81.30

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

IND

 


 

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.