MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

504143

Report Date :

20.04.2018

 

 

IDENTIFICATION DETAILS

 

Name :

DIVINE IMPEX

 

 

Registered Office :

A-301, Leela Aashish CHS Limited, Kedarmal Road, Malad (East), Mumbai-400097

Mobile No.:

91-9820445408 [Mr. Bharat]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Establishment :

01.04.2010

 

 

Capital Investment :

INR 0.100 Million

 

 

IEC No.:

[Import-Export Code No.]

0310008891

 

 

TIN No.:

27310769133

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AAHFD1160F1ZT

 

 

PAN No.:

[Permanent Account No.]

AAHFD1160F

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners

 

 

Line of Business :

Manufacturer, Trader and Exporter of Diamond (Manufacturing done through Job Work). (Confirmed by management)

 

 

No. of Employees :

06 [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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership concern established in the year 2010. It is a Manufacturer, Trader and Exporter of Diamond (Manufacturing done through Job Work).

 

As per the financial of 2017, the concern has achieved a decent growth of 50.42% in its revenue as compared to the previous year’s revenue and has reported a low net profit margin of 0.91%.

 

The concern possesses fair financial position marked by average capital base.

 

Rating is constrained on account of intense competition from organized and unorganized players in the industry.

 

Payment seems to be slow.

 

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

 

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 20.04.2018

 

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. Bharat Wala

Designation :

Partner

Contact No.:

91-9820445408

Date :

17.04.2018

 

 

LOCATIONS

 

Registered Office :

A-301, Leela Aashish CHS Limited, Kedarmal Road, Malad (East), Mumbai-400097, Maharashtra, India

Tel. No.:

91-22-28886761

Mobile No.:

91-9820445408(Mr. Bharat Wala)

Fax No.:

Not Available

E-Mail :

bharat@walagroup.co.in

Area :

1500 Sq. Ft.

Location :

Owned

Locality:

Residential

 

 

PARTNERS

 

Name :

Mr. Bharat Wala

Designation :

Partner

Date of Birth/Age :

40 Years

Qualification :

B.Com

 

 

Name :

Mr. Mahesh B. Wala

Designation :

Partner

Date of Birth/Age :

36 Years

Qualification :

SSC

 

 

Name :

Mr. Nilesh Wala

Designation :

Partner

Date of Birth/Age :

26 Years

Qualification :

HSC

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Trader and Exporter of Diamond (Manufacturing done through Job Work). (Confirmed by management)

 

 

Products/ Services :

Diamond

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Polished Diamond

Countries :

·         Israel

·         Hong Kong

 

 

Imports :

 

Products :

Raw and Rough Diamond

Countries :

·         Belgium

·         Israel

 

 

Terms :

 

Selling :

Cash, L/C, Credit and Others [RTGS]

 

 

Purchasing :

Cash, L/C, Credit and Others [RTGS]

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Cents and Beyond BVBA (Belgium)

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

wholesalers, Retailers and End Users

 

Reference:

Wala Gems Limited (Israel)

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

06 [Approximately]

 

 

Bankers :

 

Bank Name:

IndusInd Bank

Branch:

Bandra Kurla Complex, Bandra [East], Mumbai-400051, Maharashtra, India

Person Name (with Designation):

Mr. Sanjay (Relationship Manager)

Contact Number:

91-22-33923940/ 41/ 42/ 43/ 44 [Numbers are ringing]

Name of Account Holder:

DIVINE IMPEX

Account Number:

259820847611

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

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

 

 

Auditors :

 

Name :

Viral Shah and Company

Chartered Accountants

Address :

Kandivali(West), Mumbai, Maharashtra, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern :

·         Allure Diamonds

Address: 1602, Tower No.4, Raheja Tipco Heights, CHSL, Ranisab Marg, Mumbai, Maharashtra, India

Line of Business: Manufacturer, Trader, Exporter of Diamond and Importer of Diamonds

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Partner’s Fixed Capital Account

 

INR (In Million)

Bharat Wala

0.020

Mahesh Wala

0.040

Nilesh Wala

0.040

 

 

Total

 

0.100

 

 

Partner’s Current Account

16.782


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

SHAREHOLDERS FUNDS

 

 

 

1] Partner’s Fixed Capital Account

 

0.100

0.100

2] Partner’s Current Account

 

16.782

14.107

3] Reserves & Surplus

 

0.000

0.000

NETWORTH

 

16.882

14.207

LOAN FUNDS

 

 

 

1] Secured Loans

 

0.000

0.000

2] Unsecured Loans

 

24.983

24.768

TOTAL BORROWING

 

24.983

24.768

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

41.865

38.975

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

4.614

4.070

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.000

0.000

DEFERRED TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
28.171
66.037

 

Sundry Debtors

 
39.035
19.639

 

Cash & Bank Balances

 
2.663
2.628

 

Other Current Assets

 
0.000
0.000

 

Loans & Advances

 
0.111
0.060

Total Current Assets

 
69.980
88.364

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
32.729
53.459

 

Other Current Liabilities

 
0.000
0.000

 

Provisions

 
0.000
0.000

Total Current Liabilities

 
32.729
53.459

Net Current Assets

 
37.251
34.905

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

41.865

38.975

 

SOURCES OF FUNDS

 

 

 

31.03.2015

SHAREHOLDERS FUNDS

 

 

 

1] Partner’s Capital Account

 

 

13.827

2] Reserves & Surplus

 

 

0.000

NETWORTH

 

 

13.827

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

22.779

TOTAL BORROWING

 

 

22.779

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

36.606

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

4.185

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 

29.107

 

Sundry Debtors

 
 

36.309

 

Cash & Bank Balances

 
 

0.881

 

Other Current Assets

 
 

0.000

 

Loans & Advances

 
 

0.024

Total Current Assets

 
 
66.321

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 

33.900

 

Other Current Liabilities

 
 

0.000

 

Provisions

 
 

0.000

Total Current Liabilities

 
 
33.900

Net Current Assets

 
 

32.421

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

36.606

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Sales

175.729

117.262

174.338

 

 

Other Income

2.884

1.518

0.498

 

 

TOTAL                                    

178.613

118.780

174.836

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost Of Materials Consumed

162.168

102.896

154.418

 

 

Import Clearing Expenses

0.078

0.082

0.108

 

 

Labour Charges

7.598

6.909

6.789

 

 

Octrol

0.021

0.033

0.040

 

 

Agency Charges

0.000

0.038

0.046

 

 

Import Clearing services charges

0.018

0.018

0.022

 

 

Brokerage/Commission

0.000

0.000

0.597

 

 

exchange difference loan bill

0.068

0.015

0.000

 

 

insurance exp on imports

0.078

0.000

0.000

 

 

Audit Fees

0.023

0.024

0.000

 

 

Bank Promotion

0.005

0.000

0.000

 

 

Car Insurance

0.063

0.036

0.032

 

 

Export Dollar/ Bill Realisation charges

0.010

0.034

0.000

 

 

Export Shipping Services Charges

0.004

0.004

0.000

 

 

Export Shipping Charges

0.035

0.062

0.096

 

 

Foreign Travelling Expenses

0.036

0.238

0.202

 

 

IT Appeal Fees

0.001

0.000

0.000

 

 

Motor Car Expenses

0.288

0.126

0.162

 

 

Office Rent

0.360

0.355

0.180

 

 

Professional Fees

0.031

0.094

0.023

 

 

Repairs and Maintenance charges

0.028

0.009

0.000

 

 

Salaries

0.966

1.371

1.562

 

 

Staff Welfare

0.136

0.084

0.086

 

 

Stationary & PRINTING Expenses

0.130

0.075

0.066

 

 

Telephone Expenses

0.011

0.017

0.025

 

 

Travelling & Conveyance

0.131

0.077

0.088

 

 

Vat Audit Fees

0.023

0.023

0.023

 

 

Interest TO Partners

0.834

0.830

0.517

 

 

Remuneration To Partners

0.750

0.900

1.500

 

 

Certification Charges

0.000

0.000

3.764

 

 

Custom Duty

0.000

0.000

0.002

 

 

Handling charges

0.000

0.000

0.033

 

 

Vat Paid FY 11-12

0.000

0.000

0.002

 

 

TOTAL                        

173.894

114.350

170.383

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST AND  DEPRECIATION AND AMORTISATION

4.719

4.430

4.453

 

 

 

 

 

Less

FINANCIAL EXPENSES

2.374

2.814

2.364

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE DEPRECIATION AND AMORTISATION

2.345

1.616

2.089

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.719

0.692

0.514

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

1.626

0.924

1.575

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

81.08

61.13

76.02

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.50

5.97

4.80

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

73.66

189.63

80.13

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.17

0.07

0.15

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.02

1.09

1.06

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.77

0.85

0.80

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.48

1.74

1.65

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.42

5.51

4.10

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.27

0.29

0.30

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.99

1.57

1.88

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.93

0.79

0.90

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.18

1.00

2.23

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

9.63

6.50

11.39

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.21

1.13

1.17

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.72

0.29

0.66

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.23

0.15

0.20

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

1.48

1.74

1.65

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.21

1.13

1.17

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

 

Particulars

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Partner’s Fixed Capital Account

0.100

0.100

Partner’s Current Account

13.827

14.107

16.782

Reserves & Surplus

0.000

0.000

0.000

Net worth

13.827

14.207

16.882

 

 

 

 

Secured Loans

0.000

0.000

0.000

Unsecured Loans

22.779

24.768

24.983

Total borrowings

22.779

24.768

24.983

Debt/Equity ratio

1.647

1.743

1.480

 

 

 


 

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

174.338

117.262

175.729

 

 

(32.739)

49.860

 

 


 

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

174.338

117.262

175.729

Profit/ (Loss)

1.575

0.924

1.626

 

0.90%

0.79%

0.93%

 


 

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

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

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

Yes

28

Estimation for coming financial year

No

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

Indian Rupees

US Dollar

1

INR 65.78

UK Pound

1

INR 93.42

Euro

1

INR 81.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

RUP

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

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.

 
 

·