MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

491876

Report Date :

14.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

VALUETREE INDIA PRIVATE LIMITED (w.e.f. 27.07.2013)

 

 

Formerly Known As :

VALUETREE LOGISTICS PRIVATE LIMITED

 

 

Registered Office :

Gala No.5, Building No.P-1, Prithvi Complex, Rethi Bunder Road, Kalher Village, Bhiwandi-421302, Maharashtra

Tel. No.:

91-22-66661000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

14.06.2006

 

 

Com. Reg. No.:

11-162629

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U63011MH2006PTC162629

 

 

IEC No.:

Not Divulged

 

 

GSTIN/UIN:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCV2946B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

  • Trader of machinery of equipments. [Registered activity]

 

  • Providing logistics consultancy services. [Memorandum of Association]

 

  • Trader and distributor of Chemicals. [Confirmed by management]

 

 

No. of Employees :

Information denied by the management

 

 

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+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Valuetree India Private Limited is a trader of chemicals. The company was incorporated in the year 2006 and is based in Maharashtra, India. It is an established company having fine track record.

 

Revenue of the company has declined during FY 2017. However, it has witnessed a growth in its profit and has achieved profit margin at 1.36% (approx.)

 

The company possesses sound financial profile marked by healthy net worth base along with fair debt level profile and decent earning per share of the company (i.e, earning per share of INR 617.69 against INR 10).

 

Trade relations are reported as fair. Business is active. Payments terms are reported as regular and as per commitments.

 

The company can be considered for business dealings at 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.

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 14.02.2017

 

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 DENIED BY

 

Name :

Mr. Manish

Designation :

Accounts Department

Contact No.:

91-22-66661000

Date :

12.02.2017

 

Management Non-Cooperative (91-22-22311744/91-9820300401)

 

LOCATIONS

 

Registered Office :

Gala No.5, Building No.P-1, Prithvi Complex, Rethi Bunder Road, Kalher Village, Bhiwandi-421302, Maharashtra, India

Tel. No.:

91-22-22311744 / 66661000 / 66159977

Mobile No.:

91-9820300401 (Mr. Sudeep)

Fax No.:

91-22-66669870 / 66159977

E-Mail :

accounts@valuetree.in

info@valuetree.in

Website :

http://www.valuetree.in

Location :

Owned

 

 

Head Office :

509, Shah and Nahar, Off Dr. E. Moses Road, Worli, Mumbai – 400018, Maharashtra, India

Tel. No.:

91-22-40688000

Fax No.:

91-22-66669870

E-Mail :

sales@valuetree.in

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Shailesh Vallabh Karwa

Designation :

Director

Address :

Kamal Kunj, 87B, Bomanji Petit Road,, Near Parsi General Hospital, Mumbai- 400036, Maharashtra, India

Date of Birth/Age :

06.03.1977

Date of Appointment :

14.02.2012

DIN No.:

00062674

 

 

Name :

Mr. Sharad Ravi Dalmia

Designation :

Director

Address :

40, Prabhat,8th Floor,, 76 Warden Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

26.10.1977

Date of Appointment :

30.09.2014

DIN No.:

00635001

 

 

KEY EXECUTIVE

 

Name :

Mr. Manish

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

No. of Shares

%age holding

Shailesh Vallabh Karwa

5000

50.00

Anupama Dalmia

5000

50.00

Total

10000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2017

 

Category

Percentage

Promoters- Individual/Hindu Undivided Family- Indian

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

  • Trader of machinery of equipments. [Registered activity]

 

  • Providing logistics consultancy services. [Memorandum of Association]

 

  • Trader and distributor of Chemicals. [Confirmed by management]

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

 

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 :

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information denied by the management

 

                 

Bankers (AS ON 31.03.2016):

  • Bank of Maharashtra
  • HDFC Bank Limited
  • Syndicate Bank
  • Citi Bank

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Citi Bank

NA

(26.103)

 

 

 

Total

NA

(26.103)

 

 

Auditors :

 

Name :

Sandeep Kabra and Associates

Chartered Accountants

Address :

22, Manav Mandir, 17th Road, Siddharth Nagar, Goregaon (West), Mumbai-400062, Maharashtra, India

Tel. No.:

91-22-28745864

Mobile No.:

91-9869203320

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

AAGPK8150P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related party (AS ON 31.03.2016):

  • Staple Future Office Product Private Limited
  • Work Store Limited

 

 

Associates in which key management personnel has significant influences and relative of key management personnel (AS ON 31.03.2016):

  • Shailesh Karwa HUF
  • Shree Vallabh Karwa HUF
  • Intellivest Financial Service Limited
  • Ravi International
  • Krishna and Grey Consulting
  • Sitaram Jaichandlal Karwa HUF
  • Sharad International

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

39.322

33.145

28.024

(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)

39.422

33.245

28.124

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

57.629

(1.853)

25.427

(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)

57.629

(1.853)

25.427

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

108.255

55.899

35.437

(c) Other current liabilities

4.650

4.150

9.035

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

112.905

60.049

44.472

 

 

 

 

TOTAL

209.956

91.441

98.023

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.534

3.159

2.478

(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

10.929

7.600

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

2.897

2.740

4.087

Total Non-Current Assets

16.360

13.499

6.565

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

76.569

18.712

21.920

(c) Trade receivables

88.739

45.159

45.933

(d) Cash and cash equivalents

3.271

2.236

5.411

(e) Short-term loans and advances

25.017

11.835

18.194

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

193.596

77.942

91.458

 

 

 

 

TOTAL

209.956

91.441

98.023

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

453.931

645.065

737.197

 

Other Income

8.498

9.692

15.762

 

TOTAL

462.429

654.757

752.959

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

423.306

616.734

706.104

 

Employees benefits expense

8.129

6.674

5.635

 

Other expenses

12.946

18.145

23.022

 

TOTAL

444.381

641.553

734.761

 

 

 

 

 

 

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

18.048

13.204

18.198

 

 

 

 

 

Less

FINANCIAL EXPENSES

7.957

4.318

5.687

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.091

8.886

12.511

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.060

0.978

0.917

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

9.031

7.908

11.594

 

 

 

 

 

Less

TAX

2.854

2.787

4.110

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

6.177

5.121

7.484

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

617.69

512.12

748.42

 

 

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 flows from (used in) operations

NA

12.068

14.047

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

71.35

25.55

22.74

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

5.12

14.28

16.05

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

93.34

33.08

18.32

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.24

0.71

0.83

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

7.12

4.18

7.34

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.81

0.64

0.71

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.46

-0.06

0.90

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

2.86

1.81

1.58

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.06

0.10

0.09

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.27

3.06

3.20

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.36

0.79

1.02

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.94

5.60

7.63

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

15.67

15.40

26.61

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.71

1.30

2.06

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.04

0.99

1.56

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.19

0.36

0.29

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

576.29

-18.53

254.27

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.71

1.30

2.06

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

0.100

Reserves & Surplus

28.024

33.145

39.322

Share Application money pending allotment

0.000

0.000

0.000

Net worth

28.124

33.245

39.422

 

 

 

 

Long Term borrowings

25.427

(1.853)

57.629

Short Term borrowings

0.000

0.000

0.000

Total borrowings

25.427

(1.853)

57.629

Debt/Equity ratio

0.904

(0.056)

1.462

 

 

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

737.197

645.065

453.931

 

 

(12.498)

(29.630)

 

 

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

737.197

645.065

453.931

Profit

7.484

5.121

6.177

 

1.02%

0.79%

1.36%

 

 

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

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

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

NATURE OF BUSINESS

 

The company was incorporated in India on 14.06.2006 to carry on the business of Trading in Chemicals.

 

REVIEW OF OPERATIONS AND STATE OF COMPANY’S AFFAIRS:

 

During the year, the revenue from operations decreased by 12%. The earning per share is INR 512.12.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Loan from Shareholder

NA

1.000

Loans from Related Parties

NA

23.250

 

 

 

Total

NA

24.250

 

INDEX OF CHARGE:

 

SNO

SRN

CHARGE ID

CHARGE HOLDER NAME

DATE OF CREATION

AMOUNT

ADDRESS

1

B41285610

10359841

CITIBANK N. A.

12/06/2012

10000000.0

TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60BANDRA KURLA COMPLEX, BANDRA (E)MUMBAIMH400051IN

 

 

FIXED ASSETS

 

  • Motor Car
  • Furniture and Fixture
  • Air Conditioner
  • Computer
  • Machinery
  • 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 64.28

UK Pound

1

INR 89.02

Euro

1

INR 78.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHL

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT

 


 

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

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 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.