MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

481587.2

Report Date :

24.12.2017

 

 

 

IDENTIFICATION DETAILS

 

Name :

BHAVANA TRADERS

 

 

Registered Office :

Plot No. 397, E Ward Shahupuri Vinus Corner, Shahupuri, Near Krishna Ice Factory, Kolhapur – 416001, Maharashtra

Mobile No.:

91-9421107354 (Mr. Rajesh)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2016

 

 

Year of Establishment :

2011

 

 

Capital Investment / Paid-up Capital :

Not Divulged

 

 

IEC No.:

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

 

 

TIN No.:

Not Available

 

 

GSTIN :

[Goods & Service Tax Registration No.]

27ACNPJ3995J1ZW

 

 

PAN No.:

[Permanent Account No.]

ACNPJ3995J

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Trading of Mattress, Pillows, Foam etc. (Confirmed by management)

 

 

No. of Employees :

28 (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 :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a proprietary concern established in the year 2011. It is a trader of mattress, pillows, foams etc.

 

As per the financial of 2016, the concern has achieved a decent growth in its revenue as compared to the previous year’s revenue and has reported an average profitability margin of 2.21%.

 

The concern possesses satisfactory financial position marked by sufficient capital base along with low debt balance sheet profile.

 

Payments seems to be slow but correct.

 

In view of aforesaid, the concern can be considered for business dealings at usual trade terms and condition.

 

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 24.12.2017

 

 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Ms. Shweta Chavghule

Designation :

Accountant

Contact No.:

91-231-2668561

Date :

18.12.2017

 

 

LOCATIONS

 

Registered Office :

Plot No. 397, E Ward Shahupuri Vinus Corner, Shahupuri, Near Krishna Ice Factory, Kolhapur – 416001, Maharashtra, India

Tel. No.:

91-231-2668561/ 2660551

Mobile No.:

91-9421107354 (Mr. Rajesh)

Fax No.:

Not Available

E-Mail :

bhavanatraderskop@gmail.com

kumarbrijwani@yahoo.com

kumarbrijwani@sheelafoam.com

 

 

Branch Office 1:

Plot No. 14, Ingle Empire. Near Bhairavnath Temple, Narhe, taluka- Haveli, Pune – 411041, Maharashtra, India

 

 

Branch Office 2:

‘Xenia’, Basement Floor, Below Talwalkar’s Hi-Fi Gym, Opposite Basket Ball Ground, Off Kadamba Depot Road, Porvorim Bardez, Goa – 403521, India

Tel. No.:

91-832-2413220

 

 

Branch Office 3:

Voc. NO. 346/746, Shripewadi, Taluk: Chikodi, District: Belgum, Karnataka, India

 

 

SOLE PROPRIETOR

 

Name :

Bhavana Ramchandra Jeswani

Designation :

Proprietor

 

 

KEY EXECUTIVES

 

Name :

Ms. Shweta Chavghule

Designation :

Accountant

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of Mattress, Pillows, Foam etc. (Confirmed by management)

 

 

Products :

  • Mattress
  • Pillows
  • Foam

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

L/C, Cheque, Advance Payment and NETF/ RTGS

 

 

Purchasing :

L/C, Cheque, Advance Payment and NETF/ RTGS

 

 

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 :

Sanghvi Furniture, Ratnagiri

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

  • Padma Gaadi Karkhana, Kolhapur
  • K.P. Furniture, Kard
  • Sarda Woolen House, Satara
  • Surya Décor, Sangli

 

 

No. of Employees :

28 (Approximately)

 

 

Bankers :

Banker Name :

IDBI Bank Limited

Branch :

Assembly Road, Kolhapur, Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

91-231-6615024 (Ringing)

Name of Account Holder :

--

Account Number :

0116651100000143 (Not confirmed with the banker)

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Cash Credit

Account Operation :

--

Remark :

--

 

 

Facilities :

Secured Loan

31.03.2016

(INR in Million)

31.03.2015

(INR in Million)

Loan from Bank

 

 

Cash Credit Account

3.699

3.738

Sheela Foam Loan Account

0.155

0.433

Total

3.854

4.171

 

 

Auditors :

 

Name :

Mayuresh Doshi and Associates

Chartered Accountant

Address :

Kolhapur, Maharashtra, India

 

 

 

 

Auditor                      Name :

Mr. Vijay Borgalli

Chartered Accountant

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern :

S. K. Traders

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2016

PROPRIETOR’S CAPITAL ACCOUNT

(INR in Million)

Particulars

Amount

Owned :

INR 18.343 Million

Borrowed :

--

Total :

INR 18.343 Million

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2016

31.03.2015

31.03.2014

EQUITY AND LIABILITIES

 

 

 

1] Proprietor Capital

18.343

15.714

12.239

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

18.343

15.714

12.239

LOAN FUNDS

 

 

 

1] Secured Loans

3.854

4.171

5.469

2] Unsecured Loans

1.500

0.000

0.020

TOTAL BORROWING

5.354

4.171

5.489

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

23.697

19.885

17.728

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3.043

1.819

1.699

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.017

0.017

0.012

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

8.899

10.357

8.116

 

Sundry Debtors

23.588

11.517

15.528

 

Cash & Bank Balances

2.412

0.373

1.091

 

Other Current Assets

1.266

1.523

1.156

 

Loans & Advances and Deposit

0.731

0.272

0.705

Total Current Assets

36.896

24.042

26.596

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

8.892

1.578

7.513

 

Other Current Liabilities

0.829

1.386

0.692

 

Provisions

6.538

3.029

2.374

Total Current Liabilities

16.259

5.993

10.579

Net Current Assets

20.637

18.049

16.017

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

23.697

19.885

17.728

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2016

31.03.2015

31.03.2014

 

SALES

 

 

 

 

Income

202.610

141.687

119.629

 

Other Income

5.129

9.282

6.866

 

TOTAL

207.739

150.969

126.495

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

185.523

130.008

109.557

 

Loading and Unloading

0.220

0.257

0.184

 

Fright Charges

0.194

0.028

0.495

 

Transport Charges

0.596

0.525

0.544

 

Electricity Charges

0.055

0.016

0.025

 

Rate Difference

0.060

0.052

0.006

 

Diesel Expenses

0.521

0.528

0.299

 

Godown Rent

1.309

0.928

0.739

 

Local hiring Charges

0.498

0.664

0.000

 

Sofa making Charges

0.091

0.009

0.000

 

Salary

2.686

2.007

1.551

 

Advertisement

0.169

0.234

0.227

 

Audit Fees

0.017

0.011

0.012

 

Computer Maintenance

0.015

0.035

0.024

 

Exhibition Expenses

0.045

0.418

0.695

 

Guest Expenses

0.169

0.184

0.073

 

Tea Expenses

0.045

0.076

0.101

 

Insurance

0.055

0.089

0.077

 

Local conveyance allows

0.282

0.336

0.232

 

Legal fees

0.006

0.010

0.007

 

 Office Expenses

0.136

0.072

0.013

 

Other Interest

0.024

0.015

0.105

 

Petrol Charges

0.012

0.139

0.085

 

Postage and Telegram

0.048

0.075

0.022

 

Printing and stationery

0.091

0.082

0.063

 

Professional Charges

0.054

0.044

0.036

 

Repair and maintenance

0.010

0.003

0.015

 

Staff Welfare

0.060

0.030

0.020

 

Sales Commission

7.153

6.360

3.884

 

Sundry Expenses

0.087

0.037

0.006

 

Sales Promotion

0.075

0.000

0.000

 

Subscription

0.019

0.003

0.003

 

Office Rent

0.180

0.252

0.144

 

Vehicle Maintenance

0.204

0.193

0.054

 

Telephone Expenses

0.244

0.156

0.074

 

Travelling Expenses

0.710

0.559

0.367

 

Bonus

0.107

0.088

0.125

 

Mess Expenses

0.168

0.168

0.240

 

Vat Renewal fee

0.015

0.123

0.023

 

Toll Expenses

0.007

0.008

0.000

 

Other Expenses

0.104

0.000

0.000

 

Commission

0.000

0.000

0.018

 

Consultation fees

0.000

0.000

0.010

 

TOTAL

202.064

144.822

120.155

 

 

 

 

 

 

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

5.675

6.147

6.340

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.712

0.603

0.505

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.963

5.544

5.835

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.490

0.370

0.323

 

 

 

 

 

 

PROFIT/ (LOSS)  FOR THE YEAR

4.473

5.174

5.512

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Average Collection Days

(Sundry Debtors / Operating Income * 365 Days)

42.49

29.67

47.38

 

 

 

 

Account Receivables Turnover

(Operating Income / Sundry Debtors)

8.59

12.30

7.70

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

17.49

4.43

25.01

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.64

0.59

0.78

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.87

3.38

3.73

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.54

0.39

0.57

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.29

0.27

0.45

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.97

0.38

0.87

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.17

0.12

0.14

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

7.97

10.19

12.55

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2016

31.03.2015

31.03.2014

Net Profit Margin

 ((PAT / Sales) * 100)

%

2.21

3.65

4.61

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

11.20

19.99

19.47

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

24.39

32.93

45.04

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Current Ratio

(Current Assets / Current Liabilities)

2.08

4.01

2.51

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.58

2.28

1.74

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.46

0.61

0.43

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.29

0.27

0.45

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.08

4.01

2.51

 

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

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Proprietor Capital

12.239

15.714

18.343

Reserves & Surplus

0.000

0.000

0.000

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

12.239

15.714

18.343

 

 

 

 

Secured Loans

5.469

4.171

3.854

Unsecured Loans

0.020

0.000

1.500

Total borrowings

5.489

4.171

5.354

Debt/Equity ratio

0.448

0.265

0.292

 

 

 

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

119.629

141.687

202.610

 

 

18.439

42.998

 

 

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

119.629

141.687

202.610

Profit

5.512

5.174

4.473

 

4.61%

3.65%

2.21%

 

 

 

 

 

 

 

 

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

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)

No

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

Yes

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

No

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

 

UNSECURED LOAN

 

PARTICULARS

31.03.2016

(INR in Million)

31.03.2015

(INR in Million)

Loan from Aashish deluxe

0.500

0.000

Jeswani

1.000

0.000

Total

1.500

0.000

 


 

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 :

KMN

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

TRUP

 


 

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)

 

 

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.