MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

491409

Report Date :

12.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

JDE SWITCHGEAR PRIVATE LIMITED

 

 

Registered Office :

18/2/2, Bhagaban Chatterjee Lane, 3rd Floor, Howrah-711101, West Bengal

Tel. No.:

91-33-25574319

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

30.04.2013

 

 

Com. Reg. No.:

21-192812

 

 

Capital Investment / Paid-up Capital :

INR 11.000 Million

 

 

CIN No.:

[Company Identification No.]

U31401WB2013PTC192812

 

 

IEC No.:

Not Applicable (As informed by the management that firm does not have export and import)

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCJ3054H

 

 

GSTIN/UIN :

19AADCJ3054H1ZL

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Hightension Electrical Goods. (Registered Activity and also Confirmed by management)

 

 

No. of Employees :

60 (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

 

Maximum Credit Limit :

USD 62400

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2013.

 

For the financial year 2017, the company has achieved massive growth in its revenue along with an average profit margin of 3.00%.

 

The moderate financial risk profile of the company is marked by low reserve base as compared to its capital.

 

Rating takes into consideration the subject’s debt free balance sheet profile.

 

Payments seems 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.

 

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

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 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Jayanta Dey

Designation :

Managing Director

Contact No.:

91-9836288188

Date :

12.02.2018

 

 

LOCATIONS

 

Registered Office :

18/2/2, Bhagaban Chatterjee Lane, 3rd Floor, Howrah-711101, West Bengal, India

Tel. No.:

91-33-25574319/ 26674729

Mobile No.:

91-9836288188 (Mr. Jayanta Dey)

Fax No.:

91-33-26771119

E-Mail :

jdelectricals2011@gmail.com

admin@jdeswitchgear.com

Website :

www.jdeswitchgear.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Jayanta Dey

Designation :

Managing Director

Address :

Ichhapur Jagachha, Howrah-711104, West Bengal, India

Date of Birth/Age :

26.01.1969

Date of Appointment :

30.04.2013

DIN No.:

03512360

 

 

Name :

Surupa Dey

Designation :

Director

Address :

Ichhapur Jagachha, Howrah-711104, West Bengal, India

Date of Birth/Age :

10.06.1977

Date of Appointment :

30.04.2013

DIN No.:

03512367

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age

Jayanta Kumar Dey

102000

92.73

Surupa Dey

4500

4.09

Haradhan Dey

3500

3.18

Total

110000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 26.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family-Indian)

96.82

Public/Other than promoters (Individual/Hindu Undivided Family-Indian)

3.18

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Hightension Electrical Goods. (Registered Activity and also Confirmed by management)

 

 

Products/ Services :

Item Code No.

Product/ Services Description

85353090

Isolating Switches and Make-And-Break Switches

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Advance Payment and Cheque

 

 

Purchasing :

Advance Payment and Cheque

 

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 :

Manufacturers

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

60 (Approximately) 

 

 

Bankers :

Bank Name

State Bank of India

Branch

SME Branch, Howrah 9, G. T. Road (South), Howrah-711101, West Bengal, India

Person Name (With Designation)

--

Contact Number

91-33-26439205

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

Current A/c

Account Operation

--

Remarks (If any)

Denied to provide information

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

State Bank of India (95662)

0.000

8.841

 

 

 

Total

0.000

8.841

 

Auditors :

 

Name :

K. R. Das and Company

Chartered Accountants

Address :

50/1/24 Natabar Paul Road, Howrah-711101, West Bengal, India

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

AAFFK2066B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

 

CAPITAL STRUCTURE

 

As on 26.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

INR 100/- each

INR 15.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110000

Equity Shares

INR 100/- each

INR 11.000 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

11.000

11.000

11.000

(b) Reserves & Surplus

10.840

2.205

0.423

(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)

21.840

13.205

11.423

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.006

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

4.894

0.996

0.186

Total Non-current Liabilities (3)

4.894

0.996

0.192

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

8.841

0.000

(b) Trade payables

197.383

217.846

172.904

(c) Other current liabilities

9.499

0.534

0.509

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

206.882

227.221

173.413

 

 

 

 

TOTAL

233.616

241.422

185.028

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.855

0.782

0.832

(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

55.855

43.146

25.056

(c) Deferred tax assets (net)

0.044

0.007

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

59.754

43.935

25.888

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.710

63.697

76.574

(c) Trade receivables

44.519

41.745

33.304

(d) Cash and cash equivalents

55.497

5.637

15.648

(e) Short-term loans and advances

64.071

86.310

33.484

(f) Other current assets

0.065

0.098

0.130

Total Current Assets

173.862

197.487

159.140

 

 

 

 

TOTAL

233.616

241.422

185.028

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

287.387

220.410

51.705

 

Other Income

10.688

6.848

1.550

 

TOTAL

298.075

227.258

53.255

 

 

(Due to business growth)

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

239.032

204.268

47.598

 

Purchases of Stock-in-Trade

0.000

1.054

0.545

 

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

0.000

0.000

0.000

 

Employees benefits expense

8.407

0.876

0.443

 

Other expenses

37.601

18.074

3.982

 

TOTAL

285.040

224.272

52.568

 

 

 

 

 

 

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

13.035

2.986

0.687

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.218

0.198

0.030

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

12.817

2.788

0.657

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.321

0.209

0.036

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

12.496

2.579

0.621

 

 

 

 

 

Less

TAX

3.861

0.797

0.192

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

8.635

1.782

0.429

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.205

0.423

(0.006)

 

 

 

 

 

 

Balance Carried to the B/S

10.840

2.205

0.423

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

78.50

16.20

3.90

 

Expected Sales (2017-2018) : INR 300.000 Million (Due to business growth)

 

The above information has been parted by Mr. Jayanta Dey (Managing 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)

56.54

69.13

235.10

 

 

 

 

Account Receivables Turnover

( Income / Sundry Debtors)

6.46

5.28

1.55

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

301.40

387.26

1310.89

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.34

0.05

0.01

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

3.38

3.82

0.83

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.89

0.94

0.94

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.67

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

9.47

17.21

15.18

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.18

0.06

0.07

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

59.79

15.08

22.90

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

[(PAT / Sales) * 100]

%

3.00

0.81

0.83

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

3.70

0.74

0.23

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

39.54

13.49

3.76

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.84

0.87

0.92

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.79

0.59

0.48

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.09

0.05

0.06

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.80

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.84

0.87

0.92

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

11.000

11.000

11.000

Reserves & Surplus

0.423

2.205

10.840

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

11.423

13.205

21.840

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

8.841

0.000

Total borrowings

0.000

8.841

0.000

Debt/Equity ratio

0.000

0.670

0.000

 

 

 

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

51.705

220.410

287.387

 

 

326.284

30.387

 

 

 

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

51.705

220.410

287.387

Profit/(Loss)

0.429

1.782

8.635

 

0.83%

0.81%

3.00%

 

 

 

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

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)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

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

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

 

 

 

 

 

OPERATIONS

 

The company was incorporated on 30th day of April, 2013 and during the period the turnover (Gross Receipt) of the company stands INR 298.075 Million as was in the immediate preceding year INR 227.258 Million thus turnover has been increased by INR 70.817 Million than previous year and the company made a net profit of INR 8.635 Million after providing taxes INR 3.861 Million, depreciation INR 0.321 Million and finance cost INR 0.218 Million. The company could be able to enhance the net profit by INR 6.853 Million than earlier year due to effective management and cost control measures adopted by the directors. The board of directors are sully satisfied with the performance of the company for the year financial year 2016-17.

 

STATE OF COMPANY’S AFFAIR AND FUTURE OUTLOOK

 

The company is engaged to manufacturer hightension electrical goods.

 

No diversification of the company’s affairs has been formulated.

 

 

INDEX OF CHARGES

 

Charges Registered

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Amount

Address

1

G08170417

100040637

State Bank of India

28/06/2016

30000000.0

SME Branch, Howrah9, G. T. Road (South) Howrah WEST BENGAL 711101 INDIA

 

 

FIXED ASSETS

 

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer

 

 

 

 


 

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 64.36

UK Pound

1

INR 89.71

Euro

1

INR 78.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHL

 

 

Analysis Done by :

PRI

 

 

Report Prepared by :

SUD

 


 

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.