MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

484136

Report Date :

04.01.2018

 

IDENTIFICATION DETAILS

 

Name :

BENGAL BITUMEN

 

 

Registered Office :

K M Stone 110, N H-2, Chhata , Mathura - 281401, Uttar Pradesh

Tel. No.:

91-11-40516589

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

1990

 

 

Capital Investment :

INR 3.217 Million

 

 

IEC No.:

3315902127

 

 

GSTIN:

09ACKPN5830D1ZK

 

 

TIN/CST No.:

09427600189

 

 

PAN No.:

[Permanent Account No.]

ACKPN5830D

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer, Dealer and Trader of bituminous products, roofing felt, water proofing membrane and other allied products. (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 was established in the year 1990 as a proprietary concern having satisfactory track record.

 

For the financial year 2017, the concern has achieved marginal growth in its sales turnover along with thin profit margin during the year.

 

However, the general financial position of the concern seems to be satisfactory marked be adequate capital base and its long standing track record of its business operations.

 

Payments are reported to 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

(30.06.2017)

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 04.01.2018

 

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 PARTED BY

 

Name :

Mr. Krishna Kumar Nagpal

Designation :

Proprietor

Contact No.:

91-9811050557

Date :

04.01.2018

 


 

LOCATIONS

 

Registered Office/ Factory :

K M Stone 110, N H-2, Chhata , Mathura - 281401, Uttar Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-9811974851 (Mr. Himanshu)

91-9811050557 (Mr. Krishna Kumar Nagpal)

Fax No.:

Not Available

E-Mail :

accounts@bengalbitumen.in 

Website :

http://www.bengalbitumen.in

Area:

54450 Sq. Ft.

Location :

Owned

Locality :

Commercial

 

 

Branch Office :

G-003, Salcon Aurum, District Center Complex, Jasola, New Delhi - 110025, India

Tel. No.:

91-11-40516589

 

 

SOLE PROPRIETOR

 

Name :

Mr. Krishna Kumar Nagpal

Designation :

Proprietor

PAN No.:

ACKPN5830D

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Dealer and Trader of bituminous products, roofing felt, water proofing membrane and other allied products. (Confirmed by Management)

 

 

Products:

  • Bituminous Products
  • Roofing Felt
  • Water Proofing Membrane
  • Other Allied Products.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

  • Bituminous Products
  • Roofing Felt
  • Water Proofing Membrane
  • Other Allied Products

Countries :

  • Nepal

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Dubai
  • United States
  • Italy

 

 

Terms :

 

Selling :

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

 

 

Purchasing :

Cash, L/C, Cheque, Credit (30/60 Days) and Others (Bank Transfer)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Wholesalers and Retailers

 

Reference:

Shalimar Paints Limited

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

  • Deutsche Bank
  • Punjab National Bank

 

Bank Name:

Vijaya Bank

Branch:

Barakhamba Road, Delhi-110001, India

Person Name (with Designation):

---

Contact Number:

18004255885 (Ringing)

Name of Account Holder:

---

Account Number:

---

Account Since (Date/ Year of A/c Opening):

---

Average Balance Maintained (Optional):

---

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

---

Account Operation:

---

Remarks: --

 

Facilities :

Secured Loan

 

31.03.2017

(INR in Million)

Deutsche Bank

 

0.757

Deutsche Bank Buyer’s Credit

 

27.757

Vijaya Bank

 

7.421

 

 

 

Total

 

35.935

 

 

Auditors :

 

Name :

Prakash Shri Krishna and Company

Chartered Accountants

Address:

Mathura, Uttar Pradesh, India

Memberships No.:

074187

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern :

·         Broad Ways

Address : Panipat, Haryana, India

Line of Business: Manufacturer, Dealer and Trader of bitumen, bituminous products, roofing felt, water proofing membrane and other allied products.

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Particular

As on 31.03.2017

(INR in million)

Capital Account

3.559

Less: Drawings

1.423

Add: Net Profit

1.081

Total

3.217

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

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

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

EQUITY AND LIABILITIES

 

 

 

1] Proprietors Capital

 

3.217

3.560

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

3.217

3.560

LOAN FUNDS

 

 

 

1] Secured Loans

 

35.935

24.082

2] Unsecured Loans

 

7.278

7.278

TOTAL BORROWING

 

43.213

31.360

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

46.430

34.920

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

4.951

3.671

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

 
44.484
2.479                                                                                                                                                                                                                    

 

Sundry Debtors

 
14.283
47.574

 

Cash & Bank Balances

 
0.097
1.086

 

Other Current Assets

 
7.911
5.429

 

Loans, Advances and Deposits

 
3.355
2.539

Total Current Assets

 
70.130
59.107

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
26.477
18.444

 

Other Current Liabilities

 
2.174
8.826

 

Provisions

 
 
0.588                                             

Total Current Liabilities

 
28.651
27.858

Net Current Assets

 
41.479
31.249

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

46.430

34.920

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2017

 

SALES

 

 

 

 

Income

 

 

158.151

 

Other Income

 

 

0.244

 

TOTAL

 

 

158.395

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of goods sold

 

 

124.762

 

Customs Clearing Charges

 

 

4.085

 

Customs Duty

 

 

8.567

 

Electricity Expenses

 

 

1.563

 

Entry Tax

 

 

1.564

 

Factory Expenses

 

 

0.009

 

Freight Inward

 

 

0.316

 

Diesel Expenses

 

 

1.752

 

Import Clearing Expenses

 

 

0.910

 

KK Cess

 

 

0.002

 

Wages

 

 

2.776

 

Audit Fees

 

 

0.025

 

Administrative Expenses

 

 

4.183

 

Selling and Distribution Expenses

 

 

0.518

 

Bad Debt

 

 

0.012

 

Commission

 

 

0.176

 

Donation

 

 

0.011

 

Fee and Subscription

 

 

0.038

 

Installation Charges

 

 

0.011

 

Machinery Repair and Maintenance

 

 

0.032

 

Miss Expenses

 

 

0.063

 

Testing Charges 

 

 

0.230

 

Legal and Professional Charges

 

 

0.014

 

Rates and Taxes

 

 

0.004

 

Discount Allowed

 

 

0.167

 

Recruitment Charges

 

 

0.014

 

Godown Rent

 

 

0.050

 

R and M building

 

 

0.057

 

R and M Machinery

 

 

0.088

 

Security Charges

 

 

0.088

 

Software Renewal Charges

 

 

0.011

 

Staff Welfare

 

 

0.136

 

SB Cess

 

 

0.002

 

Transportation Charges

 

 

1.538

 

TOTAL

 

 

153.774

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, DEPRECIATION AND AMORTISATION

 

 

4.621

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

 

2.734

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE DEPRECIATION AND AMORTISATION

 

 

1.887

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

 

0.806

 

 

 

 

 

 

NET PROFIT/ (LOSS)

 

 

1.081

 

 

 

PARTICULARS

 

 

31.03.2016

 

SALES

 

 

 

 

Income

 

 

161.846

 

Other Income

 

 

0.219

 

TOTAL

 

 

162.065

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of goods sold

 

 

138.273

 

Customs Clearing Charges

 

 

0.054

 

Customs Duty

 

 

3.217

 

Electricity Expenses

 

 

1.023

 

Entry Tax

 

 

1.692

 

Factory Expenses

 

 

0.012

 

Freight Inward

 

 

2.639

 

Import Clearing Expenses

 

 

0.207

 

Wages

 

 

4.784

 

Administrative Expenses

 

 

1.771

 

Selling and Distribution Expenses

 

 

0.328

 

R and M Machinery

 

 

0.076

 

Carriage Inward

 

 

0.090

 

Generator Expenses

 

 

1.589

 

Salaries

 

 

2.298

 

Professional Expenses

 

 

0.038

 

Filing Fees

 

 

0.097

 

Services Tax Penalty

 

 

0.012

 

Swachh Bharat Cess @0.5%

 

 

0.002

 

TOTAL

 

 

158.202

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, DEPRECIATION AND AMORTISATION

 

 

3.863

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

 

1.911

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE, DEPRECIATION AND AMORTISATION

 

 

1.952

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

 

0.637

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

 

 

1.315

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

105.000

 

 

 

 

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

32.96

107.29

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

11.07

3.40

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

77.46

48.69

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.10

1.56

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.93

1.05

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.96

0.94

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

13.43

8.81

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

11.17

9.87

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

1.54

1.03

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

1.69

2.02

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

 

0.68

0.81

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

1.44

2.09

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

33.60

36.94

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

1.95

1.68

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

0.71

1.61

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.04

0.06

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

13.43

8.81

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

1.95

1.68

 

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

 

31.03.2016

31.03.2017

 

 

INR In Million

INR In Million

Proprietors Capital

 

3.560

3.217

Reserves & Surplus

 

0.000

0.000

Net worth

 

3.560

3.217

 

 

 

 

Secured Loan

 

24.082

35.935

Unsecured Loan

 

7.278

7.278

Total borrowings

 

31.360

43.213

Debt/Equity ratio

 

8.809

13.433

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2016

31.03.2017

 

 

INR In Million

INR In Million

Sales

 

161.846

158.151

 

 

 

(2.283)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2016

31.03.2017

 

 

INR In Million

INR In Million

Sales

 

161.846

158.151

Profit

 

1.315

1.081

 

 

0.81%

0.68%

 

 

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

Yes

18

Major suppliers

No

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

Yes

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 two 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

 

PARTICULAR

 

31.03.2017

(INR in Million)

 

 

 

Unsecured Loan

 

7.278

 

 

 

Total

 

7.278

 

Fixed assets

  • Land
  • Plant and Machinery
  • Building
  • Computers and Accessories
  • Furniture and Fixtures
  • Generator

 


 

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 63.48

UK Pound

1

INR 86.40

Euro

1

INR 76.54

 

 

INFORMATION DETAILS

 

Information Gathered by :

POON

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

RKI

 


 

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

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.