|
|
|
MIRA INFORM REPORT
|
Report No. : |
484172 |
|
Report Date : |
05.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
COLORPLAS POLYADDITIVES LLP |
|
|
|
|
Registered
Office : |
Plot No. 49, Survey No.303, Ram Reddy Nagar, Near Virchow Laboratory, Qutbuilapur Municipality, IDA, Jeedimetla, Hyderabad - 500055, Telangana |
|
Mobile No.: |
91-9246341001 (Mr. Yogesh Kumar) 91-9394741641 (Mr. Kamalesh Gupta) |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
03.07.2012 |
|
|
|
|
Total Obligation
of Contribution: |
INR 0.010 Million |
|
|
|
|
LLPIN No.: |
AAB-0026 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Divulged |
|
|
|
|
GSTIN/UIN : |
Not Divulged |
|
|
|
|
Legal Form : |
Limited Liability Partnership |
|
|
|
|
Line of Business
: |
(Registered Activity) |
|
|
|
|
No. of Employees
: |
Information declined 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 4000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established Limited Liability Partnership firm incorporated in the year 2012 having moderate track record. For the financial year ended 2017, revenue and profit of the firm has sharply declined during the year under a review. Rating also remains constrained on account of modest networth base and high debt level of the firm. However, trade relations are fair. Business is active. Payment terms are reported to be slow but correct. The firm 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 05.01.2018
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. Kamalesh Gupta |
|
Designation : |
Designated Partner |
|
Contact No.: |
91-9394741641 |
|
|
|
|
Name : |
Mr. Yogesh Kumar |
|
Designation : |
Not Divulged |
|
Contact No.: |
91-9246341001 |
|
Date : |
04.01.2018 |
LOCATIONS
|
Registered Office : |
Plot No. 49, Survey No.303, Ram Reddy Nagar, Near Virchow Laboratory, Qutbuilapur Municipality, IDA, Jeedimetla, Hyderabad - 500055, Telangana, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9246341001 (Mr. Yogesh Kumar) 91-9394741641 (Mr. Kamalesh Gupta) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
PARTNERS
As on 31.03.2017
|
Name : |
Mr. Kamalesh Gupta |
|
Designation : |
Designated Partner |
|
Address : |
Villa No.314, Splendid Aparna Palm Meadows, Opposite Dhola-Ri-Dhani, Kompally, Gundlapochampally, Rangareddy – 500100, Telangana, India |
|
Date of Birth/ Age : |
23.02.1972 |
|
Date of Appointment : |
03.07.2012 |
|
DPIN No. : |
05277413 |
|
|
|
|
Name : |
Ms. Anju Gupta |
|
Designation : |
Designated Partner |
|
Address : |
Villa No.314, Splendid Aparna Palm Meadows, Opposite Dhola-Ri-Dhani, Kompally, Gundlapochampally, Rangareddy – 500100, Telangana, India |
|
Date of Birth/ Age : |
30.10.1973 |
|
Date of Appointment : |
03.07.2012 |
|
DPIN No. : |
05277416 |
CONTRIBUTION DETAILS
As on 31.03.2017
|
Names of Persons |
INR In Million |
|
Anju Gupta |
0.005 |
|
Kamalesh Gupta |
0.005 |
|
Total |
0.010 |
BUSINESS DETAILS
|
Line of Business : |
(Registered Activity) |
|
|
|
|
Products/ Services : |
Chemical Products |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
Not Divulged |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Divulged |
CAPITAL STRUCTURE
As on 31.03.2017
|
Total Obligation Fund |
INR Million |
|
|
0.010 |
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Contribution Received |
0.010 |
0.010 |
0.010 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
1.374 |
1.374 |
1.374 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
1.384 |
1.384 |
1.384 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
11.512 |
67.696 |
65.081 |
|
|
2] Unsecured Loans |
63.136 |
85.576 |
59.400 |
|
|
TOTAL BORROWING |
74.648 |
153.272 |
124.481 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
76.032 |
154.656 |
125.865 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
19.039 |
24.970 |
25.996 |
|
|
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 |
41.953
|
51.955
|
47.371
|
|
|
Sundry Debtors |
28.613
|
113.031
|
113.017
|
|
|
Cash & Bank Balances |
1.466
|
3.749
|
2.020
|
|
|
Other Current Assets |
0.147
|
0.141
|
0.177
|
|
|
Loans & Advances |
4.158
|
6.030
|
4.405
|
|
Total
Current Assets |
76.337
|
174.906
|
166.990
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
16.375
|
41.536
|
63.207
|
|
|
Other Current Liabilities |
2.861
|
3.596
|
3.894
|
|
|
Provisions |
0.108
|
0.088
|
0.020
|
|
Total
Current Liabilities |
19.344
|
45.220
|
67.121
|
|
|
Net Current Assets |
56.993
|
129.686
|
99.869
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
76.032 |
154.656 |
125.865 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
170.696 |
420.241 |
422.770 |
|
|
Other Income |
0.958 |
2.726 |
0.637 |
|
|
TOTAL |
171.654 |
422.967 |
423.407 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Raw material consumed |
140.977 |
377.445 |
370.104 |
|
|
Purchases of
Stock-in-Trade |
0.000 |
0.000 |
0.000 |
|
|
Increase/(decrease) in stocks [including for raw materials, work in progress and finished goods |
7.077 |
(6.931) |
6.187 |
|
|
Power and fuel |
4.677 |
7.222 |
5.625 |
|
|
Personnel Expenses |
4.088 |
5.197 |
5.451 |
|
|
Administrative expenses |
0.161 |
0.193 |
4.841 |
|
|
Payment to auditors |
0.040 |
0.040 |
0.035 |
|
|
Selling expenses |
2.710 |
4.239 |
2.140 |
|
|
Insurance expenses |
0.223 |
0.289 |
0.178 |
|
|
Other expenses |
5.622 |
18.604 |
13.586 |
|
|
TOTAL |
165.575 |
406.298 |
408.147 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
6.079 |
16.669 |
15.260 |
|
|
|
|
|
|
|
Less |
INTEREST |
3.933 |
11.406 |
9.036 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
2.146 |
5.263 |
6.224 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
1.691 |
1.916 |
1.880 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
0.455 |
3.347 |
4.344 |
|
|
|
|
|
|
|
Less |
TAX |
0.319 |
0.602 |
0.521 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
0.136 |
2.745 |
3.823 |
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) operation |
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) |
61.18 |
98.17 |
97.57 |
|
|
|
|
|
|
Account Receivables Turnover ( Income / Sundry Debtors) |
5.97 |
3.72 |
3.74 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
42.40 |
40.17 |
62.34 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.14 |
0.32 |
0.32 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.32 |
0.67 |
0.59 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.99 |
0.99 |
0.99 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
53.94 |
110.75 |
89.94 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
59.60 |
94.51 |
91.42 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
13.76 |
18.04 |
18.78 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
1.55 |
1.46 |
1.69 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin [(PAT / Sales)
* 100] |
% |
0.08 |
0.65 |
0.90 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
0.14 |
1.37 |
1.98 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
9.83 |
198.34 |
276.23 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.93 |
1.34 |
1.32 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.42 |
0.94 |
0.95 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
7464.80 |
15327.20 |
12448.10 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.93 |
1.34 |
1.32 |
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 |
|
Contribution Received |
0.010 |
0.010 |
0.010 |
|
Reserves & Surplus |
1.374 |
1.374 |
1.374 |
|
Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
1.384 |
1.384 |
1.384 |
|
|
|
|
|
|
Secured Loans |
65.081 |
67.696 |
11.512 |
|
Unsecured Loans |
59.400 |
85.576 |
63.136 |
|
Total borrowings |
124.481 |
153.272 |
74.648 |
|
Debt/Equity ratio |
89.943 |
110.746 |
53.936 |
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 |
422.770 |
420.241 |
170.696 |
|
|
|
(0.598) |
(59.381) |
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 |
422.770 |
420.241 |
170.696 |
|
Profit/(Loss) |
3.823 |
2.745 |
0.136 |
|
|
0.90% |
0.65% |
0.08% |
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 |
No |
|
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 |
No |
|
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
|
Charges Registered |
|||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Amount |
Address |
|
1 |
L02470920 |
10466131 |
ING VYSYA BANK LIMITED |
14/11/2013 |
18/11/2014 |
79000000.0 |
1-7-1, T.SUBBARAMI REDDY COMPLEX, SARDAR PATEL ROAD, SECUNDERABAD Kurnool TELANGANA 500003 INDIA |
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 63.39 |
|
|
1 |
INR 85.74 |
|
Euro |
1 |
INR 76.24 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
SUD |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.