MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

489576

Report Date :

02.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

SUVIDYA BOX MANUFACTURING COMPANY PRIVATE LIMITED          

 

 

Registered Office :

Plot No. SC-1/33, Verna Industrial Estate, Verna – 403722, Goa

Tel. No.:

91-832-2783650

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

21.02.2014

 

 

Com. Reg. No.:

24-007431

 

 

Capital Investment / Paid-up Capital :

INR 5.100 Million

 

 

CIN No.:

[Company Identification No.]

U21020GA2014PTC007431

 

 

IEC No.:

1715900201

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTIN :

30AAUCS3152Q1ZT

 

 

PAN No.:

[Permanent Account No.]

AAUCS3152Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Trading of Corrugated box etc. (Registered activity and also Confirmed by management)

 

 

No. of Employees :

39 (Approximately) (In Office – 04 / In Factory - 35)

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Suvidya Box Manufacturing Company Private Limited is a manufacturer of corrugated boxes. The company was incorporated in the year 2014 and is based in Goa, India. It is having moderate track record.

 

For the financial year 2017, the company has witnessed a growth in its revenue but reported low profit margin at 0.26% (approx.).

 

Rating also remains constrained on account of accumulated losses registered by the company, small scale of business operation and unfavourable gap between trade payables to its trade receivables.

 

However, trade relations are reported as fair. Business is active. Payment terms are seems to be slow but correct.

 

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.

 

 

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 31-03-2016.

 

 

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 02.02.2018

 

 

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. Sachin Ramesh Keni

Designation :

Director

Contact No.:

91-9823179750

Date :

02.02.2018

 

 

LOCATIONS

 

Registered Office / Factory :

Plot No. SC-1/33, Verna Industrial Estate, Verna – 403722, Goa, India

Tel. No.:

91-832-2783650

Mobile No.:

91-9823179750 (Mr. Sachin Ramesh Keni)

Fax No.:

Not Available

E-Mail :

srkeni68@gmail.com

Area :

18200 sq. ft.

Location :

Leased

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Sachin Ramesh Keni

Designation :

Director

Address :

Bunglow No. 56 Sairaj Park, Shantinagar Ponda – 403401, Goa, India

Date of Birth/Age :

13.04.1968

Qualification :

Production Engg.

Experience :

22 Years

Date of Appointment :

21.02.2014

DIN No.:

06794194

 

 

Name :

Mrs. Vidya Ramesh Keni

Designation :

Director

Address :

629 Thana, Mormugao, Cortalim - 403710, Goa, India

Date of Birth/Age :

03.05.1942

Qualification :

B.Com

Experience :

36 Years

Date of Appointment :

21.02.2014

DIN No.:

06794200

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age

Vidya Ramesh Keni

25500

50.00

Sachin Ramesh Keni

25500

50.00

Total

51000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 27.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Trading of Corrugated box etc. (Registered activity and also Confirmed by management)

 

 

Products :

Item Code No.

Product Description

1709

Manufacturing and Trading of box etc

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Kraft Paper / Duplex Board

Countries :

  • Germany
  • United Kingdom 
  • USA
  • Middle East
  • South East  Asia

 

 

Terms :

 

Selling :

Credit (30 / 60 / 90 Days)

 

 

Purchasing :

Credit (180 Days)

 

 

PRODUCTION STATUS 31.03.2017

 

Particulars

Licensed Capacity

Installed Capacity

Actual Production

Corrugated Boxes

--

600 M.T. / MONTH

360 M.T. / MONTH

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

End Users and OEM’s

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

39 (Approximately) (In Office – 04 / In Factory - 35)

 

 

Bankers :

Bank Name

Axis Bank Limited

Branch

Siddharth Bandodkar Bhavan, Panaji – 403001, Goa, India

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)

Cash / Credit = INR 9.500 Million

LC-BS = INR 5.000 Million

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term Loan from Banks:

 

 

Axis Bank CC Account

9.584

9.591

Total

9.584

9.591

 

Auditors :

 

Name :

Nagesh Devidas Hegde and Associates

Chartered Accountants

Address :

9, 2nd Floor, Durga Apartments, Margao – 403601, Goa, India

Tel. No.:

91-832-2736417

Memberships No.:

041345

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

AAHPH9358M

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

51000

Equity Shares

INR 100/- each

INR 5.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

51000

Equity Shares

INR 100/- each

INR 5.100 Million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in 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

5.100

0.100

0.100

(b) Reserves & Surplus

(0.926)

(0.983)

(0.034)

(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)

4.174

(0.883)

0.066

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

15.559

24.957

0.000

(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

0.000

Total Non-current Liabilities (3)

15.559

24.957

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

13.101

3.874

0.000

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.323

0.224

0.000

Total Current Liabilities (4)

13.424

4.098

0.000

 

 

 

 

TOTAL

33.157

28.172

0.066

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.617

12.867

0.000

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

11.617

12.867

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

16.002

12.252

0.000

(c) Trade receivables

2.430

1.572

0.000

(d) Cash and cash equivalents

2.008

0.479

0.066

(e) Short-term loans and advances

1.100

1.002

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

21.540

15.305

0.066

 

 

 

 

TOTAL

33.157

28.172

0.066

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

22.044

10.839

0.000

 

Other Income

0.088

0.052

0.000

 

TOTAL

22.132

10.891

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

12.099

7.258

0.000

 

Employees benefits expense

1.961

0.817

0.000

 

Other expenses

4.707

2.048

0.034

 

TOTAL

18.767

10.123

0.034

 

 

 

 

 

 

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

3.365

0.768

(0.034)

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.373

0.714

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.992

0.054

(0.034)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.934

1.004

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.058

(0.950)

(0.034)

 

 

 

 

 

Less

TAX

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.058

(0.950)

(0.034)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

0.01

(9.50)

(0.34)

 

 

Expected Sales (2017-2018) : INR 32.500 Million

 

The above information has been parted by Mr. Sachin Ramesh Keni (Director)

 

 

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

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

40.24

52.94

0.00

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

9.07

6.90

0.00

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

395.23

194.82

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.21

0.06

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.29

0.06

0.00

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.87

1.03

0.00

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

3.73

(28.26)

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.22

(4.64)

0.00

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

2.78

(14.57)

0.00

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.45

1.08

0.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.26

(8.76)

0.00

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.17

(3.37)

(51.52)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

1.39

107.59

(51.52)

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.60

3.73

0.00

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.41

0.74

0.00

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.13

(0.03)

1.00

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.05

249.57

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.60

3.73

0.00

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

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

0.100

0.100

5.100

Reserves & Surplus

(0.034)

(0.983)

(0.926)

Net worth

0.066

(0.883)

4.174

 

 

 

 

Long Term borrowings

0.000

24.957

15.559

Short Term borrowings

0.000

0.000

0.000

Total borrowings

0.000

24.957

15.559

Debt/Equity ratio

0.000

(28.264)

3.728

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

10.839

22.044

 

 

103.377

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

10.839

22.044

Profit

(0.950)

0.058

 

(8.76%)

0.26%

 

 

 

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

No

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

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

 

 

REVIEW OF BUSINESS OPERATIONS AND FUTURE PROSPECTS

 

The Company continues to carry on the business within the scope of its Main Objects. There was no diversification of business during the Financial Year ended 31.03.2017. Currently, the Board does not intend to venture into any new segment of business.

 

During the period the Company was able to achieve an turnover of INR 22.044 Million and earned net profit of INR 0.058 Million during the financial year ended 31.03.2017 as compared to previous year has incurred losses of INR 0.950 Million during the financial year ended 31.03.2016.

 

Steps are being taken to increase the performance of the Company during the current Financial Year.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term Loan from Banks:

 

 

Axis Bank

2.193

1.996

Loans and Advances from related parties:

 

 

From Directors

3.782

13.370

Total

5.975

15.366

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G37582053

10590544

AXIS BANK LIMITED

17/07/2015

03/09/2016

-

16986250.0

SIDDHARTH BANDODKAR BHAVAN, PANAJI – 403001, GOA, INDIA

 

 

FIXED ASSETS

 

  • Air Conditioner
  • Refrigerator
  • Water Purifier
  • CCTV
  • Auto Stacker Machine
  • Electrical Equipment
  • Generator
  • Computer
  • Furniture and Fixture
  • Office Equipment
  • Factory Building
  • Telephone Instruments 
  • Invertor

 


 

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 63.61

UK Pound

1

INR 90.17

Euro

1

INR 78.94

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SUJ


 

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.