MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

493605

Report Date :

22.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

CORONA POWERS

 

 

Registered Office :

87, Noor Mohammed Munshi Lane, Howrah – 711101, West Bengal

Mobile No.:

91-9831793786 (Mr. Danish Akhtar)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

1997

 

 

Capital Investment / Paid-up Capital :

INR 10.459 Million

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TIN No.:

19682267091

 

 

GSTIN :

[Goods & Service Tax Registration No.]

19ADKPA8104A1Z3

 

 

PAN No.:

[Permanent Account No.]

ADKPA8104A

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer, Trader and Exporter of Electrical Goods and Equipments. (Confirmed by management)

 

 

No. of Employees :

30 (Approximately)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a proprietorship concern established in the year 1997.

 

It is a manufacturer, trader and exporter of electrical goods and equipment.

 

Mr. Danish Akhtar (Sales and Marketing Manager) gave information about the subject to us.

 

For the financial year 2017, the concern has reported dip in its revenue by 17.55% as compared to the previous year but has managed to maintain a fair profit margin of 6.04%.

 

 

Rating takes into account the decent financial risk profile of the concern marked by adequate capital base and debt free balance sheet profile.

 

Rating takes into account the subject’s long established track record of business operations along with extensive experience of its promoters.

 

Payments seems to be usually correct.

 

In view of aforesaid, the concern 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.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

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 22.02.2018

 

 

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. Danish Akhtar

Designation :

Sales and Marketing Manager

Contact No.:

91-9831793786

Date :

21.02.2018

 

 

LOCATIONS

 

Registered Office/ Factory :

87, Noor Mohammed Munshi Lane, Howrah – 711101, West Bengal, India

Tel. No.:

Not Available

Mobile No.:

91-9831793786 (Mr. Danish Akhtar)

Fax No.:

Not Available

E-Mail :

coronapowers@gmail.com

Website :

www.coronapowers.in

Area:

3000 Sq. Ft.

Location :

Owned

Locality :

Industrial

 

 

 

SOLE PROPRIETOR

 

Name :

Mrs. Parveen Akhtar

Designation :

Proprietor

Address :

87, Noor Mohammed Munshi Lane, Howrah – 711101, West Bengal, India

PAN No.:

[Permanent Account No.]

ADKPA8104A

 

 

KEY EXECUTIVES

 

Name :

Mr. Danish Akhtar

Designation :

Sales and Marketing Manager

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Trader and Exporter of Electrical Goods and Equipments. (Confirmed by management)

 

 

Products :

Electrical Goods and Equipments

 

 

Brand Names :

---

 

 

Agencies Held :

---

 

 

Exports :

 

Products :

Electrical Goods and Equipments

Countries :

Bhutan

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

L/C, Cheque, Credit (30/ 60 Days)

 

 

Purchasing :

L/C, Cheque, Credit (30/ 60 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

End Users

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

 

Banker Name :

Punjab and Sind Bank

Branch Address :

IBD, Kolkata, West Bengal, India 

Person Name :

--

Contact No.:

--

Name of Account Holder

--

Account Number

05621600000048

IFSC Code :

PSIB0000562

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

CC – INR 2.000 million

CG – INR 6.500 million

LC – INR 5.000 million

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Punjab and Sind Bank, IDB Kolkata

0.000

1.679

From NSIC limited, Kolkata

0.000

1.150

Vehicle Loan (HDFC)

0.000

0.000

Total

0.000

2.829

 

Auditors :

 

Name :

M. A. Hassan and Company

Chartered Accountants

Address :

Kolkata, West Bengal, India

Membership No.:

305952

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2017

 

Proprietors Capital A/c

Amount

(INR in Million)

Mrs. Praveen Akhtar

 

Balance B/F

9.496

Add : Misc. Receipts

0.000

Add : Net Profit

1.303

Less : Drawing / I. Tax

0.340

Total

10.459

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

Expected Sales (2017-2018): INR 30.000 million

 

The above information has been parted by Mr. Danish Akhtar (Sales and Marketing Manager)

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry Records.

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

SHAREHOLDERS FUNDS

 

 

 

1] Proprietors Capital

10.459

9.496

8.561

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

10.459

9.496

8.561

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

2.829

0.278

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

2.829

0.278

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

10.459

12.325

8.839

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.897

1.052

1.240

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

5.603

6.515
2.061

 

Sundry Debtors

7.822

11.480
19.998

 

Cash & Bank Balances

0.446

0.290
0.219

 

Other Current Assets

6.206

3.307
2.048

 

Loans & Advances, Deposits

0.000

3.708
3.153

Total Current Assets

20.077

25.300

27.479

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

9.983

13.900
19.740

 

Other Current Liabilities and Provisions

0.532

0.127
0.140

Total Current Liabilities

10.515

14.027
19.880

Net Current Assets

9.562

11.273
7.599

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

10.459

12.325

8.839

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Income

21.580

26.174

24.604

 

 

Other Income

0.099

0.979

0.786

 

 

TOTAL                                    

21.679

27.153

25.390

 

 

(Due to Market Fluctuation)

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of goods sold

17.690

22.018

20.704

 

 

Salary and Bonus

0.520

0.546

0.520

 

 

Printing and stationery

0.013

0.025

0.024

 

 

Donation and subscription

0.004

0.004

0.008

 

 

Motor car / motor vehicle

0.054

0.032

0.047

 

 

Festival and Hospitality

0.014

0.031

0.028

 

 

Trade license

0.001

0.002

0.002

 

 

General charges

0.025

0.056

0.118

 

 

Advertisement and publicity

0.006

0.007

0.009

 

 

Telephone / Mobile Charge

0.038

0.026

0.019

 

 

Conveyance and Travelling Charges

0.086

0.124

0.122

 

 

Audit fees

0.017

0.017

0.017

 

 

Staff welfare / Sales Promotion

0.012

0.015

0.014

 

 

Consultancy and Registration

0.006

0.006

0.004

 

 

Testing Fees

0.006

0.026

0.183

 

 

Postage and Courier

0.003

0.007

0.007

 

 

Professional Tax

0.003

0.003

0.003

 

 

Tender Fees

0.037

0.045

0.068

 

 

Books and Accounting Charges

0.048

0.048

0.048

 

 

New/ Books and Periodicals

0.006

0.013

0.015

 

 

Entry Tax Paid

0.000

0.002

0.016

 

 

Carriage Outward / Unloading

0.031

0.042

0.042

 

 

Repair and Maintenance

0.024

0.012

0.013

 

 

Electricity Charges

0.051

0.086

0.084

 

 

Freight and Insurance

0.428

0.679

0.528

 

 

Carriage Inward and Cartage

0.068

0.097

0.075

 

 

Glavanizing Charges

0.121

0.287

0.237

 

 

Factory Rent

0.030

0.030

0.030

 

 

Loading/unloading expenses

0.069

0.097

0.094

 

 

Processing/ Labour Charges

0.137

0.287

0.213

 

 

Factory Expenses

0.039

0.045

0.036

 

 

Wages and Bonus

0.204

0.356

0.325

 

 

Stock Insurance

0.006

0.000

0.000

 

 

VAT/ CST Paid

0.002

0.000

0.000

 

 

TOTAL                                    

19.799

25.071

23.653

 

 

 

 

 

Less

PROFIT BEFORE INTEREST AND DEPRECIATION

1.880

2.082

1.737

 

 

 

 

 

Less

BANK CHARGES AND INTEREST

0.422

0.599

0.293

 

 

 

 

 

 

PROFIT BEFORE DEPRECIATION

1.458

1.483

1.444

 

 

 

 

 

Less

DEPRECIATION

0.155

0.188

0.238

 

 

 

 

 

 

NET PROFIT/ (LOSS)

1.303

1.295

1.206

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

132.30

160.09

296.67

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

2.76

2.28

1.23

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

205.98

230.43

348.01

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.50

0.64

0.70

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.30

0.03

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.01

1.48

2.32

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.09

0.11

0.14

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

4.45

3.48

5.93

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

6.04

4.95

4.90

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

6.21

4.91

4.20

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

12.46

13.64

14.09

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.91

1.80

1.38

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.38

1.34

1.28

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.50

0.36

0.30

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.30

0.03

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.91

1.80

1.38

 

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

Proprietors Capital

8.561

9.496

10.459

Reserves & Surplus

0.000

0.000

0.000

Net worth

8.561

9.496

10.459

 

 

 

 

Secured Loans

0.278

2.829

0.000

Unsecured Loans

0.000

0.000

0.000

Total borrowings

0.278

2.829

0.000

Debt/Equity ratio

0.032

0.298

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

24.604

26.174

21.580

 

 

6.381

(17.552)

 

 

 

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

24.604

26.174

21.580

Profit

1.206

1.295

1.303

 

4.90%

4.95%

6.04%

 

 

 

 

 

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

No

10

Date of Birth of Proprietor / Partners / Directors

No

11

Pan Card No. of Proprietor / Partners

Yes

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

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

No

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

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, 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 64.82

UK Pound

1

INR 90.66

Euro

1

INR 79.94

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVD

 

 

Analysis Done by :

PYK

 

 

Report Prepared by :

MTN

 


 

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

YES

--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.