|
|
|
MIRA INFORM REPORT
|
Report No. : |
491224 |
|
Report Date : |
15.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
B. D. ASSOCIATES |
|
|
|
|
Registered Office
: |
271-273, 2nd Floor, Katra Peran, Tilak Bazar, Khari Baoli,
Delhi -
110006 |
|
Tel. No.: |
91-11-23980440 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Year of
Establishment : |
2003 [Proprietorship] 2011 [Partnership] |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 6.378 Million [As On 31.03.2016] |
|
|
|
|
IEC No.: |
0502077000 |
|
|
|
|
GSTIN No.: |
07AAKFB7756L1ZV |
|
|
|
|
TIN No.: |
07290241600 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAKFB7756L |
|
|
|
|
Legal Form : |
Partnership Concern with an unlimited liability of the partners |
|
|
|
|
Line of Business
: |
Trader,
Importer of Spices, Dry Fruits. [Confirmed by management |
|
|
|
|
No. of Employees
: |
06 (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 18200 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a partnership concern established in the year 2003. It is a
trader and importer of spices and dry fruits. Mr. Vivek Bansal (Proprietor) has provided general information about
the subject and has denied providing any financial details. However, as per the financial records of 2016, the concern has
achieved a decent revenue base along with low profitability margin. The overall financial position of the concern seems to be satisfactory
marked by sufficient capital base. Rating is constrained on account of absence of latest financial
records of the concern. Payment seems to be slow but correct. In view of aforesaid, the concern 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
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 15.02.2018.
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 : |
Mr. Vivek Bansal |
|
Designation : |
Partner |
|
Contact No.: |
91-9868170081 |
|
Date : |
12.02.2018 |
LOCATIONS
|
Registered Office : |
271-273 Katra Peran, 2nd Floor, Tilak Bazar, Delhi 110006, India |
|
Tel. No.: |
91-11-23980440 |
|
Mobile No.: |
91-9868170081 [Mr. Vivek Bansal] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Area: |
225 Sq. Ft. |
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Branch: |
46, 2nd Floor, New Katra Ishwar Bhawan, Khari Baoli, Delhi
– 110006, India |
|
E-Mail : |
|
|
Location : |
Owned |
PARTNERS
|
Name : |
Mr. Bhagwan Das Bansal |
|
Designation : |
Partner |
|
Address: |
126, Mithila Aparment, I.P. Extension, Patparsanj, New Delhi – 110092,
India |
|
Date of Birth: |
44 Years |
|
Qualification: |
Graduate |
|
Experience: |
21 Years |
|
|
|
|
Name : |
Mr. Vivek Bansal |
|
Designation : |
Partner |
|
Address: |
126, Mithila Aparment, I.P. Extension, Patparsanj, New Delhi – 110092,
India |
|
Date of Birth: |
69 Years |
|
Qualification: |
Graduate |
|
Experience: |
41 Years |
BUSINESS DETAILS
|
Line of Business : |
Trader, Importer
of spices, Dry fruits. [Confirmed by management |
|
|
|
|
Products/ Services : |
|
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cheque and Credit / RTGS |
|
|
|
|
Purchasing : |
Cheque and Credit / RTGS |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Wholesalers and Retailers
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
06 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
Arvind Ratan an Company Chartered Accountants |
|
Address : |
D-242, 3rd Floor, c. R. Road, Luxmi Nagar, Delhi, India |
|
Mobile No.: |
91-9213992551 |
|
Email: |
|
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Membership : |
Not Available |
|
|
|
|
Sister Concern : |
Name: Vivek Impex
Private Limited Address: 46, 2nd floor, New Katra Ishwar Bhawan, Khari Baoli, Delhi - 110006, India Activity: Trader, Importer of Spices, Dry
Fruits |
CAPITAL STRUCTURE
AS ON 31.03.2016
|
Capital Investment : |
|
|
Owned : |
INR 6.378 Million |
|
Borrowed : |
|
|
Total : |
INR 6.378 Million |
FINANCIAL DATA
[all figures are
INR Million]
Note: Sole Proprietary and Partnership concerns are
exempted from filing their financials with the Government Authorities or Registry
Records.
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
|
31.03.2016 |
31.03.2015 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Partners’ Capital |
|
6.378 |
5.733 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
6.378 |
5.733 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
16.479 |
14.594 |
|
|
2] Unsecured Loans |
|
23.061 |
19.269 |
|
|
TOTAL
BORROWING |
|
39.540 |
33.863 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
45.918 |
39.596 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
1.285 |
1.815 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
33.539 |
33.020 |
|
|
Sundry Debtors |
|
19.143 |
3.852 |
|
|
Cash & Bank Balances |
|
1.002 |
2.169 |
|
|
Other Current Assets |
|
0.000 |
0.000 |
|
|
Loans & Advances |
|
5.671 |
8.290 |
|
Total Current Assets |
|
59.355 |
47.331 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
14.124 |
8.211 |
|
|
Other Current Liabilities |
|
0.598 |
1.339 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total Current Liabilities |
|
14.722 |
9.550 |
|
|
Net Current
Assets |
|
44.633 |
37.781 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
45.918 |
39.596 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
|
291.537 |
287.645 |
|
|
Other Income |
|
0.034 |
0.212 |
|
|
TOTAL |
|
291.571 |
287.857 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of goods sold |
|
282.785 |
279.093 |
|
|
Accounting charges |
|
0.025 |
0.025 |
|
|
Audit fees |
|
0.024 |
0.025 |
|
|
Business promotion A/c |
|
0.141 |
0.075 |
|
|
Bardana |
|
0.004 |
0.000 |
|
|
Car insurance |
|
0.007 |
0.047 |
|
|
Car maintenance a/c |
|
0.156 |
0.093 |
|
|
Carriage and Fright |
|
0.085 |
0.000 |
|
|
Cold storage rent |
|
0.162 |
0.172 |
|
|
Computer repair expenses |
|
0.006 |
0.005 |
|
|
Conveyance expenses |
|
0.041 |
0.035 |
|
|
Demand on TDS |
|
0.002 |
0.000 |
|
|
Diwali expenses |
|
0.096 |
0.027 |
|
|
Electricity expenses |
|
0.077 |
0.052 |
|
|
Fright |
|
0.002 |
0.022 |
|
|
Insurance A/c |
|
0.187 |
0.000 |
|
|
Labour charges |
|
0.030 |
0.000 |
|
|
Legal charges |
|
0.030 |
0.000 |
|
|
Licence fees |
|
0.010 |
0.008 |
|
|
Office Expenses |
|
0.023 |
0.018 |
|
|
Partner's salary |
|
0.535 |
0.488 |
|
|
Postage and Courier a/c |
|
0.023 |
0.021 |
|
|
Printing and Stationery
A/c |
|
0.026 |
0.021 |
|
|
Professional charges |
|
0.017 |
0.043 |
|
|
Rent A/c |
|
0.240 |
0.240 |
|
|
Repairs and Maintenance |
|
0.032 |
0.033 |
|
|
Salary A/c |
|
0.558 |
0.492 |
|
|
Short and Excess A/c |
|
0.000 |
0.000 |
|
|
Staff welfare a/c |
|
0.057 |
0.055 |
|
|
Telephone expenses |
|
0.189 |
0.155 |
|
|
Travelling expenses |
|
0.025 |
0.044 |
|
|
Interest on unsecured
loan |
|
0.000 |
2.230 |
|
|
Commission |
|
0.000 |
0.530 |
|
|
Membership and
subscription fees |
|
0.000 |
0.000 |
|
|
Interest on late TDS |
|
0.000 |
0.000 |
|
|
Insurance expenses |
|
0.000 |
0.255 |
|
|
Rebate and Discount |
|
0.000 |
0.000 |
|
|
Cartage |
|
0.000 |
0.000 |
|
|
Interest on capital |
|
0.000 |
0.699 |
|
|
Fine and Penalty |
|
0.000 |
0.001 |
|
|
Special additional duty
w/off |
|
0.000 |
0.227 |
|
|
Sample charges |
|
0.000 |
0.003 |
|
|
TOTAL |
|
285.595 |
285.234 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
5.976 |
2.623 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
5.532 |
2.127 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
0.444 |
0.496 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
0.236 |
0.320 |
|
|
|
|
|
|
|
|
NET PROFIT |
|
0.208 |
0.176 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
Average Collection Days [Sundry Debtors / Income *
365] |
|
23.97 |
4.89 |
|
|
|
|
|
|
Account Receivables Turnover [Income / Sunday Debtors] |
|
15.23 |
74.67 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
|
18.23 |
10.74 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
|
0.18 |
0.08 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
|
4.65 |
1.45 |
LEVERAGE RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
|
0.89 |
0.88 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
|
6.20 |
5.91 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
|
5.92 |
5.03 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
|
0.20 |
0.32 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
|
1.08 |
1.23 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
|
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT / Sales) * 100) |
% |
|
0.07 |
0.06 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
|
0.34 |
0.36 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
|
3.26 |
3.07 |
SOLVENCY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
|
1.57 |
1.64 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
|
0.68 |
0.50 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
|
0.11 |
0.12 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
|
6.20 |
5.91 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
|
1.57 |
1.64 |
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 |
|
|
INR
In Million |
INR
In Million |
|
Share Capital |
5.733 |
6.378 |
|
Reserves & Surplus |
0.000 |
0.000 |
|
Net
worth |
5.733 |
6.378 |
|
|
|
|
|
Long Term borrowings |
14.594 |
16.479 |
|
Short Term borrowings |
19.269 |
23.061 |
|
Total
borrowings |
33.863 |
39.540 |
|
Debt/Equity
ratio |
5.907 |
6.199 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
|
Sales
|
287.645 |
291.537 |
|
|
|
1.353 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
|
Sales
|
287.645 |
291.537 |
|
Profit |
0.176 |
0.208 |
|
|
0.06% |
0.07% |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
Yes |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
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 |
No |
|
26 |
Turnover of firm for last two years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last two years |
No |
|
30 |
Major shareholders, if available |
No |
|
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 |
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 64.13 |
|
|
1 |
INR 79.39 |
|
Euro |
1 |
INR 89.17 |
INFORMATION DETAILS
|
Information
Gathered by : |
SWT |
|
|
|
|
Analysis Done by
: |
NYT |
|
|
|
|
Report Prepared
by : |
GEET |
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 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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.