MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

480185

Report Date :

01.01.2018

 

IDENTIFICATION DETAILS

 

Name :

SUBHIKSH STEEL IMPEX PRIVATE LIMITED

 

 

Registered Office :

House No. 2, Khasra No. 12/11, Aman Puri, Teacher Colony, Pole No. 0394, Nangloi, New Delhi - 110041

Mobile No.:

91-9310219573 (Mr. Vikesh Airan)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

28.03.2012

 

 

Com. Reg. No.:

55-233551

 

 

Capital Investment / Paid-up Capital :

INR 3.700 Million

 

 

CIN No.:

[Company Identification No.]

U27310DL2012PTC233551

 

 

IEC No.:

Not Divulged

 

 

GSTIN :

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AARCS3015M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in the business of trading of kitchen ware items. (Registered Activity)

 

 

No. of Employees :

Not Divulged

 

 

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 31000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2012 and it is a trader of kitchenware items.

 

As per financials of March 2017, the company has registered decline at 4.12% in its revenue as compared to its previous year’ s revenue and has reported average profit margin of 1.11%.

 

Rating takes into consideration the company’ s limited track record of business operations market by moderate financial risk profile along with high debt balance sheet and average liquidity position.

 

Payments are reported 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 01.01.2018

 

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 DECLINED BY

 

Name :

Mr. Vikesh Airan

Designation :

Director

Contact No.:

91-9310219573

Date :

17.12.2017

 

Mobile No.: 91-9811528362 Continuously Ringing

 

LOCATIONS

 

Registered Office :

House No. 2, Khasra No. 12/11, Aman Puri, Teacher Colony, Pole No. 0394, Nangloi, New Delhi – 110041, India

Tel. No.:

Not Available

Mobile No.:

91-9310219573 (Mr. Vikesh Airan)

Fax No.:

Not Available

E-Mail :

mca2016@gmail.com

 

 

Corporate Office :

B-48B, Amanipuri Teacher Colony, Nangloi, New Delhi – 110041, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Vikesh Airan

Designation :

Director

Address :

House No. 50, Pocket A-1 Mianwali Nagar Paschim Vihar, Delhi -110087, India

Date of Birth/Age :

28.04.1985

Date of Appointment :

28.03.2012

DIN No.:

01040545

 

 

Name :

Mr. Puneet Airan

Designation :

Director

Address :

A 2/22, Mianwali Nagar Paschim Vihar, Delhi-110087, India 

Date of Birth/Age :

13.01.1988

Date of Appointment :

28.03.2012

DIN No.:

01040561

 

 

MAJOR SHAREHOLDERS

 

As on 27.09.2017

 

Names of Shareholders

 

No. of Shares

Vikesh Airan

 

14500

Puneet Airan

 

4500

Meghna Gupta

 

25100

Amit Gupta

 

55100

Geeta Rani

 

25000

Purshotam Dass

 

25100

Niranjan Kumar

 

30100

Saroj Rani

 

30100

Vijay Kumar Garg

 

20100

Ruchi Devi

 

30000

Ankita Gupta

 

25000

Sushma Rani

 

30000

Neha Gupta

 

55000

Anoop Modi

 

100

Sapna

 

100

Sushila Agarwal

 

100

Anju Gupta

 

100

Total

 

370000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 27.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

71.41

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

28.59

Total 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in the business of trading of kitchen ware items. (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

74153990

Kitchenware Items

 

 

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 :

Not Divulged

 

 

Bankers :

Banker Name :

Kotak Mahindra Bank Limited

Branch :

27BKC, C 27, G Block Bandra Kurla Complex, Bandra (East), Mumbai-400051, Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

HDFC Bank Limited

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term Loan – Car Loan

 

 

HDFC Bank Limited

0.514

1.469

Loans against Property

 

 

Kotak Mahindra Bank Limited

20.611

23.923

Kotak Mahindra Bank Limited

15.657

17.234

Short-term borrowings

 

 

Kotak Mahindra Bank -  OD Limit

30.313

27.257

Term Loan – Car Loan

 

 

HDFC Bank

0.955

0.866

Loans against Property

 

 

Kotak Mahindra Bank Limited

3.307

2.943

Kotak Mahindra Bank Limited

1.574

1.395

Total

72.931

75.087

 

Auditors :

 

Name :

Punam Kumar Gupta and Associates

Chartered Accountants

Address :

H-3/11B, Krishna Nagar, Delhi-110051, India

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

AAFFP6009H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 27.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

INR 10/- each

INR 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

370000

Equity Shares

INR 10/- each

INR 3.700 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

3.700

3.700

3.700

(b) Reserves & Surplus

7.172

5.253

3.484

(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)

10.872

8.953

7.184

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

36.782

42.626

47.922

(b) Deferred tax liabilities (Net)

0.063

0.147

0.223

(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)

36.845

42.773

48.145

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

36.149

32.461

16.635

(b) Trade payables

26.139

10.836

15.892

(c) Other current liabilities

2.103

1.602

1.319

(d) Short-term provisions

1.016

0.900

0.795

Total Current Liabilities (4)

65.407

45.799

34.641

 

 

 

 

TOTAL

113.124

97.525

89.970

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.621

4.945

6.007

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.244

0.115

0.193

(e) Other Non-current assets

0.019

0.083

0.090

Total Non-Current Assets

4.884

5.143

6.290

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

85.201

80.741

73.482

(c) Trade receivables

20.447

8.299

5.181

(d) Cash and cash equivalents

0.662

1.692

1.425

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

1.930

1.650

3.592

Total Current Assets

108.240

92.382

83.680

 

 

 

 

TOTAL

113.124

97.525

89.970

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

172.825

180.425

189.736

 

Other Income

0.430

3.887

5.714

 

TOTAL

173.255

184.312

195.450

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

139.799

144.040

191.645

 

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

(4.459)

(7.260)

(39.118)

 

Employees benefits expense

1.462

1.416

1.266

 

Other expenses

24.484

34.163

30.372

 

TOTAL

161.286

172.359

184.165

 

 

 

 

 

 

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

11.969

11.953

11.285

 

 

 

 

 

Less

FINANCIAL EXPENSES

7.924

8.195

7.783

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.045

3.758

3.502

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.191

1.160

1.163

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.854

2.598

2.339

 

 

 

 

 

Less

TAX

0.935

0.830

0.747

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.919

1.768

1.592

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

5.19

4.78

4.30

 

 

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

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

43.18

16.79

9.97

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

8.45

21.74

36.62

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

68.25

27.46

30.27

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.14

0.15

0.15

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

2.59

2.42

1.88

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.90

0.91

0.92

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

6.71

8.39

8.99

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

6.02

5.12

4.82

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.43

0.55

0.84

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.51

1.46

1.45

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.11

0.98

0.84

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.70

1.81

1.77

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

17.65

19.75

22.16

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.65

2.02

2.42

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.35

0.25

0.29

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.10

0.09

0.08

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

19.71

20.29

17.45

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.65

2.02

2.42

 

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

3.700

3.700

3.700

Reserves & Surplus

3.484

5.253

7.172

Net worth

7.184

8.953

10.872

 

 

 

 

long-term borrowings

47.922

42.626

36.782

Short term borrowings

16.635

32.461

36.149

Total borrowings

64.557

75.087

72.931

Debt/Equity ratio

8.986

8.387

6.708

 

 

 

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

189.736

180.425

172.825

 

 

(4.907)

(4.212)

 

 

 

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

189.736

180.425

172.825

Profit

1.592

1.768

1.919

 

0.84%

0.98%

1.11%

 

 

 

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

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%

--

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

 

 

 

INDEX OF CHARGES

 

S No

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G50469493

100115880

KOTAK MAHINDRA BANK LIMITED

05/08/2017

-

-

32500000.0

27BKC, C 27, G Block Bandra Kurla Complex, Bandra (E), Mumbai Maharashtra 400051 India

2

G35104421

10465058

Corporation Bank

17/10/2013

24/09/2014

01/02/2017

13650000.0

2, NAJAFGARH ROAD NANGLOI NEW DELHI 110041 INDIA

 

 

 

CONTINGENT LIABILITIES:

 

PARTICULARS

31.03.2016

(INR in Million)

31.03.2015

(INR in Million)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

FIXED ASSETS

 

 


 

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 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

UK Pound

1

INR

Euro

1

INR

 

 

INFORMATION DETAILS

 

Information Gathered by :

 

 

 

Analysis Done by :

 

 

 

Report Prepared by :

JYTK

 


 

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.

 
 

·