MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

491328

Report Date :

10.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

PICASSO CERAMICS AND COLOURS PRIVATE LIMITED

 

 

Registered Office :

401, VIP Plaza, 0/7, Veera Industrial Estate, Off Andheri Malad Link Road, Near Infinity Mall Lokhandawala, Andheri (West), Mumbai – 400053, Maharashtra

Tel. No.:

91-22-26747801 / 02 / 06 / 07 /11 / 12

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

17.07.1992

 

 

Com. Reg. No.:

11-067765

 

 

Capital Investment / Paid-up Capital :

INR 0.300 Million

 

 

CIN No.:

[Company Identification No.]

U26939MH1992PTC067765

 

 

IEC No.:

0392046636

 

 

GSTIN:

27AACCP1564D1ZO

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCP1564D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

  • Manufacturer, Exporter, Trader, Importer and Dealer of ceramic and ceramic products like industrial ceramics, clay, china clay, colours, dyes and pigments. (Confirmed by Management)

 

  • Manufacturer, Importer and Dealer of ceramic and ceramic products like industrial ceramics, clay, china clay, colours, dyes and pigments. (Registered Activity)

 

 

No. of Employees :

25 (Approximately)

 

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 :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1992 and it is a dealer of ceramic colours and products.

 

As per financials of March 2017, the company has registered decent growth in its revenue but has reported losses from its operations.

 

Rating takes into consideration the company’s modest scale of business operations marked by small net worth base along with below average liquidity position and unfavourable gap between its trade payables to its trade receivables.

 

Payments seem 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.

 

 

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 10.02.2018

 

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 (GENERAL DETAILS)

 

Name :

Ms. Sharmila

Designation :

Accountant

Contact No.:

91-22-26747812

Date :

09.02.2018

 

 

LOCATIONS

 

Registered Office / Corporate Office :

401, VIP Plaza, 0/7, Veera Industrial Estate, Off Andheri Malad Link Road, Near Infinity Mall Lokhandawala, Andheri (West), Mumbai – 400053, Maharashtra, India 

Tel. No.:

91-22-26747801 / 02 / 06 / 07 /11 / 12

Fax No.:

91-22-26747800 / 05 / 10

E-Mail :

betharia@vsnl.com

Location:

Owned

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mrs. Pallavi Shishir Betharia

Designation :

Director

Address :

401, Shiv-Shankar Building , Plot No. 29, Jvpd, Nutan Laxmi Co-Operative Housing Society, 10th N.S. Road, Mumbai- 400049, Maharashtra, India   

Date of Appointment :

17.07.1992

DIN No.:

00094651

 

 

Name :

Mr. Shishir Shyamlal Betharia

Designation :

Director

Address :

401, Shiv-Shankar Building, Plot No.29, Nutan Laxmi Co-Operative Housing Society, 10th N.S. Road, JVPD, Vile-Parle (West), Mumbai  - 400049, Maharashtra, India   

Date of Appointment :

17.07.1992

DIN No.:

00289062

 

 

KEY EXECUTIVES

 

Name :

Ms. Sharmila

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS

 

As on 28.09.2017

 

Names of Shareholders

No. of Shares

% of Holding

Pallavi Shishir Betharia

1050

35.00

Kshitij Shishir Betharia

600

20.00

Shishir Shyamlal Betharia

450

15.00

Shishir Betharia HUF

300

10.00

Rashmi Verma

300

10.00

Amita Shishir Betharia

300

10.00

Total

3000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 28.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

  • Manufacturer, Exporter, Trader, Importer and Dealer of ceramic and ceramic products like industrial ceramics, clay, china clay, colours, dyes and pigments. (Confirmed by Management)

 

  • Manufacturer, Importer and Dealer of ceramic and ceramic products like industrial ceramics, clay, china clay, colours, dyes and pigments. (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

68022110

Tiles

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Products :

Ceramic Colours

Countries :

  • United Arab Emirates

 

 

Terms :

Selling :

Advance Payment, Cheque and Others (RTGS)

 

 

Purchasing :

Advance Payment, Cheque and Others (RTGS)

 

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 :

End Users,

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

 

Banker Name :

Standard Chartered Bank

Branch :

Not Divulged

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 :

--

 

 

 

Auditors :

 

Name :

CVK and Associates

Chartered Accountants

Address :

2, Samarth Apartments, D.S. Babrekar Road, Dadar (West), Mumbai – 400028, Maharashtra, India

Tel. No.:

91-22-24468717, 24451488

Fax No.:

91-22-24466139

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

AAAFC3657K

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprise over which key managerial personnel are able to exercise significant influence :

  • Meca Betharia Engineering Limited
  • SB Project Solutions

 

 

Other related party:

  • Meca Betharia HUF

 

CAPITAL STRUCTURE

 

As on 28.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 100/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000

Equity Shares

INR 100/- each

INR 0.300 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

0.300

0.300

0.300

(b) Reserves & Surplus

1.796

1.838

1.690

(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)

2.096

2.138

1.990

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

71.481

59.826

56.100

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.690

0.690

0.000

(d) long-term provisions

0.399

0.000

0.000

Total Non-current Liabilities (3)

72.570

60.516

56.100

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

14.525

8.897

9.627

(c) Other current liabilities

1.481

2.510

0.772

(d) Short-term provisions

0.410

0.395

0.228

Total Current Liabilities (4)

16.416

11.802

10.627

 

 

 

 

TOTAL

91.082

74.456

68.717

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.335

0.327

0.214

(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)

0.265

0.121

0.109

(d)  Long-term Loan and Advances

0.507

0.325

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.107

0.773

0.323

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

74.588

59.156

58.095

(c) Trade receivables

12.672

9.841

8.020

(d) Cash and cash equivalents

2.277

3.821

1.249

(e) Short-term loans and advances

0.428

0.855

0.739

(f) Other current assets

0.010

0.010

0.291

Total Current Assets

89.975

73.683

68.394

 

 

 

 

TOTAL

91.082

74.456

68.717

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

47.156

40.992

31.793

 

Other Income

2.189

1.414

2.410

 

TOTAL

49.345

42.406

34.203

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

42.366

26.653

22.333

 

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

(15.432)

(1.060)

(2.532)

 

Employees benefits expense

6.109

5.784

6.309

 

Other expenses

8.424

4.319

4.793

 

TOTAL

41.467

35.696

30.903

 

 

 

 

 

 

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

7.878

6.710

3.300

 

 

 

 

 

Less

FINANCIAL EXPENSES

7.703

6.330

3.223

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.175

0.380

0.077

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.230

0.164

0.255

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(0.055)

0.216

(0.178)

 

 

 

 

 

Less

TAX

(0.013)

0.068

(0.052)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(0.042)

0.148

(0.126)

 

 

 

 

 

 

 

 

 

 

 

VALUE OF IMPORTS

40.353

23.626

 NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(13.93)

49.32

(41.86)

 

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

(5.158)

4.895

(4.100)

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

(5.258)

4.820

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

98.08

87.63

92.07

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.72

4.17

3.96

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

125.14

121.84

157.34

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.11

0.11

0.06

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

23.52

20.52

15.42

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.97

0.96

0.97

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

34.10

27.98

28.19

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

7.83

5.52

5.34

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.16

0.15

0.11

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.02

1.06

1.02

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

(0.09)

0.36

(0.40)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(0.05)

0.20

(0.18)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(2.00)

6.92

(6.33)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

5.48

6.24

6.44

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.94

1.23

0.97

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.02

0.03

0.03

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

238.27

199.42

187.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

5.48

6.24

6.44

 

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

0.300

0.300

0.300

Reserves & Surplus

1.690

1.838

1.796

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

1.990

2.138

2.096

 

 

 

 

long-term borrowings

56.100

59.826

71.481

Short term borrowings

0.000

0.000

0.000

Total borrowings

56.100

59.826

71.481

Debt/Equity ratio

28.191

27.982

34.104

 


 

 

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

31.793

40.992

47.156

 

 

28.934

15.037

 

 

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

31.793

40.992

47.156

Profit / (Loss)

(0.126)

0.148

(0.042)

 

(0.40)%

0.36%

(0.09)%

 

 

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

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

No

19]

Major customers

No

20]

Banking Details

Yes

21]

Banking facility details

No

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

Yes

35]

Negative Reporting by Auditors in the Annual Report

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Business Advance from Meca Betharia Engineering Limited

27.000

24.500

Loan from Kshitij Investment

19.755

17.955

Loan from Shishir Betharia

14.236

9.733

Loan from Shishir Betharia - HUF

4.665

4.265

Loan from Pallavi Betharia

4.638

3.373

Loan from SB Projects Solutions

1.187

0.000

Total

71.481

59.826

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

FIXED ASSETS

  • Air conditioner
  • Computer
  • Furniture
  • Cycle
  • Mobile phone
  • Dryer
  • Fan
  • Cooler
  • Telephone instrument
  • Two wheeler

 

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 78.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

PUJ

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

RKI

 


 

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.