|
|
|
MIRA INFORM REPORT
|
Report No. : |
491214 |
|
Report Date : |
12.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
GILL AND COMPANY PRIVATE LIMITED (w.e.f. 18.11.2004) |
|
|
|
|
Formerly Known
As : |
GILL AND COMPANY LIMITED |
|
|
|
|
Registered
Office : |
2nd Floor, N T C House, Narottam Morarji Marg, Ballard
Estate, Mumbai – 400038, Maharashtra |
|
Tel. No.: |
91-22-22615001 / 02 / 03 / 04 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
26.02.1947 |
|
|
|
|
Com. Reg. No.: |
11-005589 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 9.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51491MH1947PTC005589 |
|
|
|
|
IEC No.: |
0388114100 |
|
|
|
|
GSTIN No.: |
Not Available |
|
|
|
|
TIN No.: |
27390031404 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACG3743M |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trading in raw-cotton, cotton seeds and others. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Not Available |
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 1300000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1947. Management has not filed its financial record with government
department for the year 2017 and same are not available from any other
sources. As per the financials for the year 2016, the company has achieved a
massive growth in its revenue and has reported a low profitability margin of
0.43%. The company possesses healthy financial position marked by above
average net worth base along with low debt balance sheet profile. Rating takes into consideration the company’s long established track
record. Business is active. Payment seems to be usually correct. In view of the aforesaid, the company can be considered for business
dealings with 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 (30.06.2017) |
Current Rating (30.09.2017) |
|
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
|
Rating Agency Name |
CARE |
|
Rating |
Long Term Rating - Fund Based = BBB- |
|
Rating Explanation |
Moderate degree of safety and moderate
credit risk |
|
Date |
November, 2016 |
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 12.02.2018.
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.
LOCATIONS
|
Registered Office : |
2nd Floor, N T C House, Narottam Morarji Marg, Ballard Estate,
Mumbai – 400038, Maharashtra, India |
|
Tel. No.: |
91-22-22615001 / 02 / 03 / 04 |
|
Fax No.: |
91-22-22655069 / 22620598 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Offices : |
Located At:
|
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Jayant Bhogilal Shah |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
15, Hill Park, A G Bell Marg, Mumbai – 400006, Maharashtra, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.11.1947 |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
27.02.1990 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
01426873 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mohit Dhirajlal Shah |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
Yazad-E-Khursheed, Ground Floor, Altamount Road, Mumbai – 400026,
Maharashtra, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.09.1974 |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.11.1996 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
02033178 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rishabh Jayant Shah |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
15, Hill Park, A G Bell Marg, Mumbai – 400006, Maharashtra, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.04.1979 |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
02.12.2010 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
01397806 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS
AS ON 31.03.2016
|
Names of Shareholders |
|
No. of Shares |
|
Jayant Bhogilal
Shah |
|
4528 |
|
Mohit Dhirajlal
Shah |
|
4619 |
|
Kiran Dhirajlal
Shah |
|
218 |
|
Rupa Dhirajlal Shah
|
|
1708 |
|
Suresh Bhogilal
Shah |
|
272 |
|
Rishabh Jayant Shah
|
|
1770 |
|
Bombay Allied
Contractors Private Limited |
|
428 |
|
Peter John Rigby |
|
143 |
|
William John Rigby |
|
142 |
|
Kailas Chandulal
Daftary |
|
10 |
|
Bhanuben Jayanand |
|
887 |
|
Sudha Udayan Shah |
|
79 |
|
Devika Sobhagmal
Shah |
|
557 |
|
Devika Dinesh
Jaitha |
|
78 |
|
Bharati Shobhagmal
Shah |
|
79 |
|
Harish Manilal Shah
|
|
600 |
|
T. Kannan |
|
1 |
|
Julie S. Masand |
|
96 |
|
Giradharilal B.
Masand |
|
48 |
|
Shandas B. Masand |
|
48 |
|
Bharatlal B. Masand
|
|
48 |
|
Sameer Kantilal
Shah |
|
319 |
|
Jason Kantilal Shah
|
|
289 |
|
Nina Kantilal Shah |
|
289 |
|
Jyoti R. Ajmera |
|
524 |
|
Jyoti Ramesh Shah |
|
120 |
|
Yogendra Shah |
|
100 |
|
Total
|
|
18000 |
AS ON 16.09.2016
|
Equity Share
Break up |
Percentage |
|
Category |
|
|
Promoters - Individual/Hindu Undivided Family – Indian |
72.87 |
|
Promoters - Bodies corporate |
2.37 |
|
Public/Other than promoters - Individual/Hindu Undivided Family – Indian |
24.76 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading in raw-cotton, cotton seeds and others. [Registered Activity] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Available |
||||
|
|
|
||||
|
Imports : |
Not Available |
||||
|
|
|
||||
|
Terms : |
Not Available |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Not Available |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
S. S. Jhunjhunwala and Company Chartered Accountants |
|
Address : |
306, Akruti Arcade Opposite, |
|
PAN No.: |
AAGFS6934F |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries : (As on 31.03.2016) |
CIN No. U51494MH2008PTC182071 |
|
|
|
|
Enterprises over
which KMP and relatives of KMP have significant influence : (As on 31.03.2016) |
|
CAPITAL STRUCTURE
AS ON 16.09.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
18000 |
Equity Shares |
INR 500/- each |
INR 9.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
18000 |
Equity Shares |
INR 500/- each |
INR 9.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
9.000 |
9.000 |
9.000 |
|
(b) Reserves and Surplus |
454.901 |
431.470 |
447.382 |
|
(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) |
463.901 |
440.470 |
456.382 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
2.613 |
2.309 |
30.899 |
|
(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) |
2.613 |
2.309 |
30.899 |
|
|
|
|
|
|
(4) Current
Liabilities |
|
|
|
|
(a) Short-term
borrowings |
182.323 |
204.016 |
355.499 |
|
(b) Trade
payables |
104.746 |
71.418 |
235.864 |
|
(c) Other
current liabilities |
30.515 |
16.933 |
58.028 |
|
(d) Short-term
provisions |
3.249 |
1.087 |
1.075 |
|
Total Current
Liabilities (4) |
320.833 |
293.454 |
650.466 |
|
|
|
|
|
|
TOTAL |
787.347 |
736.233 |
1137.747 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i) Tangible
assets |
73.800 |
79.850 |
98.623 |
|
(ii)
Intangible Assets |
4.626 |
5.534 |
2.264 |
|
(iii) Tangible assets
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 |
9.128 |
9.698 |
10.049 |
|
(c) Deferred tax assets (net) |
5.809 |
11.505 |
2.302 |
|
(d)
Long-term loans and advances |
30.287 |
36.048 |
33.256 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
123.650 |
142.635 |
146.494 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
211.714 |
344.722 |
211.132 |
|
(c) Trade
receivables |
171.892 |
23.702 |
420.742 |
|
(d) Cash and
bank balances |
61.539 |
30.610 |
82.992 |
|
(e)
Short-term loans and advances |
203.810 |
183.762 |
252.596 |
|
(f) Other
current assets |
14.742 |
10.802 |
23.791 |
|
Total
Current Assets |
663.697 |
593.598 |
991.253 |
|
|
|
|
|
|
TOTAL |
787.347 |
736.233 |
1137.747 |
PROFIT
& LOSS ACCOUNT [STANDALONE]
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
6245.317 |
2153.347 |
7457.869 |
|
|
Other Income |
24.354 |
24.145 |
18.945 |
|
|
TOTAL |
6269.671 |
2177.492 |
7476.814 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
5864.103 |
2206.383 |
7346.027 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
133.008 |
(133.590) |
(132.791) |
|
|
Employee benefit expense |
30.800 |
29.527 |
27.844 |
|
|
Other expenses |
153.131 |
71.307 |
164.135 |
|
|
TOTAL |
6181.042 |
2173.627 |
7405.215 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
88.629 |
3.865 |
71.599 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
39.238 |
13.554 |
56.854 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
49.391 |
(9.689) |
14.745 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
9.815 |
14.342 |
12.214 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
39.576 |
(24.031) |
2.531 |
|
|
|
|
|
|
|
Less |
TAX |
12.896 |
(9.203) |
1.451 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
26.680 |
(14.828) |
1.080 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
5945.670 |
1869.099 |
7031.321 |
|
|
Other
Earning |
52.522 |
15.623 |
53.938 |
|
|
TOTAL EARNINGS |
5998.182 |
1884.722 |
7085.259 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
0.000 |
69.499 |
0.000 |
|
|
TOTAL IMPORTS |
0.000 |
69.499 |
0.000 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
1482.00 |
(824.00) |
60.00 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
1.496 |
1.001 |
1.268 |
|
Net cash flows from (used in) operations |
68.720 |
(17.353) |
(138.056) |
|
Net cash flows from (used in) operating activities |
66.456 |
(17.353) |
(142.807) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry
Debtors / Income * 365) |
10.05 |
4.02 |
20.59 |
|
|
|
|
|
|
Account Receivables Turnover (Income /
Sunday Debtors) |
36.33 |
90.85 |
17.73 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
6.52 |
11.81 |
11.72 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.42 |
0.01 |
0.34 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
1.13 |
0.05 |
0.71 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.41 |
0.40 |
0.60 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.40 |
0.47 |
0.85 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.69 |
0.67 |
1.43 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.17 |
0.19 |
0.22 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
2.26 |
0.29 |
1.26 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin [(PAT
/ Sales) * 100] |
% |
0.43 |
(0.69) |
0.01 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
3.39 |
(2.01) |
0.09 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
5.75 |
(3.37) |
0.24 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current
Assets / Current Liabilities) |
2.07 |
2.02 |
1.52 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.41 |
0.85 |
1.20 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.59 |
0.60 |
0.40 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
20.71 |
23.04 |
43.07 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
2.07 |
2.02 |
1.52 |
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) |
|
Share Capital |
9.000 |
9.000 |
9.000 |
|
Reserves & Surplus |
447.382 |
431.470 |
454.901 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
456.382 |
440.470 |
463.901 |
|
|
|
|
|
|
Long-term borrowings |
30.899 |
2.309 |
2.613 |
|
Short term borrowings |
355.499 |
204.016 |
182.323 |
|
Current maturities of
long-term debts |
1.268 |
1.001 |
1.496 |
|
Total
borrowings |
387.666 |
207.326 |
186.432 |
|
Debt/Equity
ratio |
0.849 |
0.471 |
0.402 |
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 |
7457.869 |
2153.347 |
6245.317 |
|
|
|
(71.127) |
190.028 |
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 |
7457.869 |
2153.347 |
6245.317 |
|
Profit/ (Loss) |
1.081 |
(14.828) |
26.681 |
|
|
0.01% |
(0.69%) |
0.43% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
9.000 |
9.000 |
|
(b) Reserves &
Surplus |
|
412.002 |
401.685 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
|
0.000 |
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
|
421.002 |
410.685 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
2.613 |
2.280 |
|
(b) Deferred tax
liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
2.613 |
2.280 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
183.173 |
204.895 |
|
(b) Trade payables |
|
105.443 |
71.780 |
|
(c) Other current
liabilities |
|
31.418 |
16.773 |
|
(d) Short-term provisions |
|
3.249 |
1.086 |
|
Total Current Liabilities
(4) |
|
323.283 |
294.534 |
|
|
|
|
|
|
TOTAL |
|
746.898 |
707.499 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
123.338 |
136.921 |
|
(ii) Intangible Assets |
|
4.626 |
5.534 |
|
(iii) Capital
work-in-progress |
|
6.313 |
6.313 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
9.028 |
9.598 |
|
(c) Deferred tax assets
(net) |
|
24.006 |
27.695 |
|
(d) Long-term Loan and Advances |
|
31.184 |
37.422 |
|
(e) Other Non-current
assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
198.495 |
223.483 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
211.714 |
344.722 |
|
(c) Trade receivables |
|
171.892 |
23.702 |
|
(d) Cash and cash
equivalents |
|
65.421 |
33.724 |
|
(e) Short-term loans and
advances |
|
84.095 |
71.719 |
|
(f) Other current assets |
|
15.281 |
10.149 |
|
Total Current Assets |
|
548.403 |
484.016 |
|
|
|
|
|
|
TOTAL |
|
746.898 |
707.499 |
PROFIT
& LOSS ACCOUNT [CONSOLIDATED]
|
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
|
6245.317 |
2152.017 |
|
|
Other Income |
|
17.908 |
24.469 |
|
|
TOTAL |
|
6263.225 |
2176.486 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
|
5760.831 |
2168.010 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
133.008 |
(133.590) |
|
|
Employees benefits
expense |
|
30.800 |
29.630 |
|
|
Other expenses |
|
257.544 |
106.699 |
|
|
TOTAL |
|
6182.183 |
2170.749 |
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
81.042 |
5.737 |
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
39.238 |
21.965 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
41.804 |
(16.228) |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
17.348 |
23.275 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
24.456 |
(39.503) |
|
|
|
|
|
|
|
Less |
TAX |
|
10.889 |
(13.830) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX |
|
13.567 |
(25.673) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
754.00 |
(1426.00) |
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 |
No |
|
8 |
Designation of contact person |
No |
|
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 |
No |
|
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 |
No |
|
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 |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the Annual
Report |
No |
UNSECURED LOANS:
|
PARTICULAR |
31.03.2016 INR In Million |
31.03.2015 INR In Million |
|
Long-term
Borrowings |
|
|
|
Loans and advances from related parties |
0.000 |
0.029 |
|
Total |
0.000 |
0.029 |
INDEX OF CHARGE:
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G44392025 |
100099348 |
Syndicate Bank |
29/03/2017 |
- |
- |
150000000.0 |
Nariman Point Branch 227, Nariman Bhavan, Nariman Point, Mumbai-400021, Maharashtra, India |
|
2 |
C81960445 |
10627763 |
Union Bank of India |
24/02/2016 |
- |
- |
585000.0 |
Retail Mart, Mumbai Samachar Marg Branch, Fort, Mumbai-400023, Maharashtra, India |
|
3 |
C54959861 |
10571987 |
Union Bank of India |
25/05/2015 |
- |
- |
1268000.0 |
Retail Mart, Mumbai Samachar Marg Branch, Fort, Mumbai-400023, Maharashtra, India |
|
4 |
C41610999 |
10545447 |
Union Bank of India |
30/12/2014 |
- |
- |
940000.0 |
Mumbai Samachar Marg, Fort, Mumbai-400002, Maharashtra, India |
|
5 |
A22732275 |
10066756 |
Bank of India |
23/08/2007 |
- |
- |
500000000.0 |
Mumbai Corporate Banking Branch , 70/80 M G Road, 4th Floor, Fort, Mumbai-400023, Maharashtra, India |
|
6 |
Y10347906 |
90240269 |
Union Bank of India |
13/09/1996 |
22/02/2007 |
- |
775000000.0 |
Mumbai Samachar Marg Branch, 66/80, Mumbai Samachar Marg, Fort, Mumbai-400023, Maharashtra, India |
|
7 |
Z00119612 |
80026316 |
Union Bank of India |
13/09/1996 |
22/02/2007 |
- |
1010000000.0 |
Mumbai Samachar Marg Branch, 66/80, Mumbai Samachar Marg, Fort, Mumbai-400023, Maharashtra, India |
|
8 |
G36500700 |
10036207 |
Standard Chartered Bank |
23/01/2007 |
26/11/2009 |
14/02/2017 |
1000000000.0 |
90, M.G. Road, Fort, Mumbai-400001, Maharashtra, India |
|
9 |
C64071020 |
10157376 |
Standard Chartered Bank |
15/05/2009 |
- |
09/09/2015 |
800000000.0 |
90, M.G. Road, Fort, Mumbai-400001, Maharashtra, India |
|
10 |
C39855333 |
10290789 |
ICICI Bank Limited |
13/05/2011 |
- |
19/12/2014 |
300000000.0 |
Landmarkrace Cource Circle, Alkapuri, Vadodara-390015, Gujarat, India |
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
|
Guarantees |
1.202 |
1.202 |
|
Other money for which company is contingently liable |
5.756 |
0.002 |
|
TOTAL |
6.958 |
1.204 |
FIXED ASSETS:
Tangible Asset:
- Land
- Residential building
- Office building
- Factory equipments
- Plant and Machinery
- Furniture and Fixture
- Motor vehicles
- Computer equipments
Intangible Asset:
- Computer software
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 64.37 |
|
UK Pound |
1 |
INR 89.71 |
|
Euro |
1 |
INR 78.89 |
INFORMATION DETAILS
|
Analysis Done by
: |
NYT |
|
|
|
|
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 |
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 be considered as unfavorable.
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.