MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

483337

Report Date :

03.01.2018

 

IDENTIFICATION DETAILS

 

Name :

COLENCE INTERNATIONAL PRIVATE LIMITED

 

 

Registered Office :

129, D-Mall, District Centre, Paschim Vihar, Delhi - 110087

Tel. No.:

91-11-41847795

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

14.05.2015

 

 

Com. Reg. No.:

55-280144

 

 

Capital Investment / Paid-up Capital :

INR 8.150 Million

 

 

CIN No.:

[Company Identification No.]

U51909DL2015PTC280144

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAGCC0267Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of PU Leather Cloth. [Registered Activity]

 

 

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 :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

USD 26000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Colence International Limited was incorporated in the year 2015.

 

It is a manufacturer of Textile, Leather and Other Apparel products.

 

For the financial year 2017, the company has achieved a massive growth in its revenue as compared to previous year but has reported low profit margin of 0.67%.

 

The moderate financial profile of the company is marked by low reserve base as compared to its capital along with poor debt coverage indicators due to high debt balance sheet profile.

 

Rating is constrained on account of limited track record of the company.

 

Payments are reported to be slow.

 

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

(31.03.2017)

Current Rating

(30.06.2017)

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

 

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 03.01.2018

 

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 DENIED BY

 

Name :

Mr. Mayank

Designation :

Finance Department

Contact No.:

91-11-41847795

Date :

30.12.2017

 

 

LOCATIONS

 

Registered Office :

129, D-Mall, District Centre, Paschim Vihar, Delhi – 110087, India

Tel. No.:

91-11-41847795

Fax No.:

Not Available

Email:

ashwanisinghhal892@yahoo.com 

 

 

Factory :

31/2/2, MIE, Part - A, Bahadurgarh, District Jhajjar - 124507, Haryana, India

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mrs. Suman Garg

Designation :

Director

Address :

A-2/10 Miyawali Nagar, Delhi -110087, India

Date of Birth/Age :

15.08.1968

Date of Appointment :

21.07.2016

DIN No.:

00759374

 

 

Name :

Mr. Mayank Garg

Designation :

Director ,

Address :

A-2/10, Miawali Nagar, Peera Garhi Chowk, Rohtak Road, Delhi -110087, India

Date of Appointment :

14.05.2015

DIN No.:

07168302

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U19202DL2017PTC321092

ALINEA MATERIAL SOURCING PRIVATE LIMITED

24/07/2017

-

 

KEY EXECUTIVE

 

Name :

Mr. Mayank

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Mayank Garg

515000

63.19

Mahesh Garg

245000

30.06

Suman Garg

10000

1.23

Mahak Garg

45000

5.52

Total

815000

100.00

 

 

AS ON 29.09.2017

 

Equity Share Break up

Percentage

Category

 

 

Promoters – [Individual/Hindu Undivided Family – Indian]

100.00

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of PU Leather Cloth. [Registered Activity]

 

 

Products / Services :

ITC Code

Product/ Services Description

99882310

Manufacturing and Trading of PU Leather Cloth

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

GENERAL INFORMATION

 

Suppliers :

  • Alcon and Company
  • Bajaj Rubber Company Private Limited
  • Carbon India
  • Durga Plastic
  • Hasan Engineering Works
  • Hi-Tech Paper Products
  • J and D Engineers
  • Kuchhal Timber Traders
  • Ritzy Chemicals Private Limited
  • Shreeram Textiles

 

 

Customers :

  • Aggarwal Coated Fab Private Limited
  • Aggarwal Polymer
  • Aerobok Shoes Private Limited
  • Cosy Shoes Industries Private Limited
  • Diamond Footcare Udyog Private Limited
  • A One Footware Private Limited
  • Laxmi Overseas
  • Bansal Traders
  • Evoss Shoes
  • Fiara Shoe Industies

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Bank Name

HDFC Bank Limited

Branch

HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

PARTICULARS

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG TERM BORROWINGS

 

 

India Bulls housing Finance Private Limited

75.182

47.534

Uttar Bharat Neel Manufacturing Co. Private Limited

6.493

0.000

Mahak Garg

0.203

0.203

Mayank Garg (loan)

0.000

4.440

 

 

 

SHORT-TERM BORROWINGS

 

 

Bank Overdraft (HDFC Bank)

0.000

3.541

Total

81.878

55.718

 

Auditors :

 

Name :

Ashwini Singhal and Company

Chartered Accountants

Address :

16, Mercury House, Community Centre, Wazirpur Indutrial Area, Delhi – 110052, India

Tel. No.:

91-11-27371845/41847795

Mobile No.:

91-9810505700

E-Mail :

caashwanisinghal89@gmail.com

PAN No.:

AAHFA4187B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON 29.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

815000

Equity Shares

INR 10/- each

INR 8.150 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

8.150

8.150

(b) Reserves & Surplus

 

1.057

0.356

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

9.207

8.506

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

81.878

52.177

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

81.878

52.177

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

16.468

1.612

(c) Other current liabilities

 

0.474

0.489

(d) Short-term provisions

 

0.314

0.153

Total Current Liabilities (4)

 

17.256

2.254

 

 

 

 

TOTAL

 

108.341

62.937

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

35.601

1.947

(ii) Intangible Assets

 

0.126

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

3.489

10.068

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

39.216

12.015

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

30.576

31.974

(c) Trade receivables

 

20.933

19.217

(d) Cash and cash equivalents

 

10.087

-2.830

(e) Short-term loans and advances

 

0.650

0.000

(f) Other current assets

 

6.879

2.561

Total Current Assets

 

69.125

50.922

 

 

 

 

TOTAL

 

108.341

62.937

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

 

142.918

35.337

 

Other Income

 

1.596

0.179

 

TOTAL

 

144.514

35.516

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

0.000

0.000

 

Purchases of Stock-in-Trade

 

118.258

50.731

 

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

 

1.398

(31.974)

 

Employees benefits expense

 

3.548

0.540

 

Other expenses

 

12.378

13.682

 

TOTAL

 

135.582

32.979

 

 

 

 

 

 

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

 

8.932

2.537

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

7.228

1.835

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

1.704

0.702

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

 

0.734

0.193

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

0.970

0.509

 

 

 

 

 

Less

TAX

 

0.314

0.152

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

0.656

0.357

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

0.80

0.44

 

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 flow from (used in) operations

NA

NA

NA

Net cash flow from operating activities

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

[Sundry Debtors / Income * 365]

 

53.46

198.49

 

 

 

 

Account Receivables Turnover

[Income / Sunday Debtors]

 

6.83

1.84

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

50.83

11.60

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.29

0.08

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.25

1.30

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.92

0.86

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

8.89

6.13

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

1.87

0.26

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

3.88

0.23

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

1.24

1.38

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

PAT to Sales

((PAT / Sales) * 100)

%

 

0.46

1.01

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

0.61

0.57

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

7.13

4.20

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

4.01

22.59

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

2.23

8.41

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.08

0.14

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

10.05

6.40

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

4.01

22.59

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

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Share Capital

8.150

8.150

Reserves & Surplus

0.356

1.057

Net worth

8.506

9.207

 

 

 

Long Term borrowings

52.177

81.878

Short Term borrowings

3.541

0.000

Total borrowings

55.718

81.878

Debt/Equity ratio

6.550

8.893

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2016

31.03.2017

 

 

INR In Million

INR In Million

Sales

 

35.337

142.918

 

 

 

304.443

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2016

31.03.2017

 

 

INR In Million

INR In Million

Sales

 

35.337

142.918

Profit

 

0.357

0.656

 

 

1.01%

0.46%

 

 


 

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

Yes

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

Yes

26

Turnover of firm for last about two years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last about two 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

 

 

 

 

RESULTS OF BUSINESS OPERATIONS AND THE STATE BANK OF COMPANY’S AFFAIRS

 

During the year, the company has achieved a turnover of INR 142.918 million. The net profit after tax during the year has been INR 0.656 million as against the net profit of INR 0.357 million in the previous year.

 

INDEX OF CHARGE:

 

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Amount

Address

1

G53091815

100038676

HDFC Bank Limited

04/07/2016

05/09/2017

72000000.0

HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Computer

·         Vehicles

·         Electricals Equipment

·         Printer

·         Car-Creta

·         Bike

 

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 63.67

UK Pound

1

INR 86.11

Euro

1

INR 76.59

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHALK

 

 

Analysis Done by :

VRS

 

 

Report Prepared by :

SUPB

 


 

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.