MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

484850

Report Date :

10.01.2018

 

IDENTIFICATION DETAILS

 

Name :

BALAJI & CO.

 

 

Registered Office :

No.11/17, East Street, Sri Renganarayana Puram, Perumanal Post, Tirunelveli  - 627106, Tamilnadu

Tel. No.:

91-4637-259999

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment:

2008

 

 

Capital Investment / Paid-up Capital :

INR 26.708 Million

 

 

TIN No.:

Not Available

 

 

IEC No.:

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

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AJKPB4718R

 

 

GSTIN/UIN :

33AJKPB4718R1ZW

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Subject is involved in construction activities like constructing roads, as well as it acts as a contractor of electric yard (related to wind mill). (Confirmed by management)

 

 

No. of Employees :

90 (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 is a proprietorship concern established in the year 2008 having satisfactory track record. It is involved in construction activities like constructing roads, as well as it acts as a contractor of electric yard (related to wind mill).

 

As per the available financials of 2017, the concern has achieved decent growth in its sales turnover along with good profitability margin during the year.

 

Rating takes into consideration, the satisfactory financial risk profile marked by adequate net worth base and strong debt protection metrics.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be 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 10.01.2018

 

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. Palavesa Muthu Bala Krishnan

Designation :

Proprietor

Contact No.:

91-9442589994

Date :

06.01.2018

 

 

LOCATIONS

 

Registered Office :

No.11/17, East Street, Sri Renganarayana Puram, Perumanal Post, Tirunelveli  - 627106, Tamilnadu, India

Tel. No.:

91-4637-259999

Mobile No.:

91-9442589994 (Mr. Palavesa Muthu Bala Krishnan)

Fax No.:

Not Available

E-Mail :

balaji_co2008@yahoo.com

surya@balaji-co.com

Location :

Owned

Locality :

Commercial

 

 

Head Office :

H/281-A, Anu Vijay Township, Chettikulam – 627124, Tamilnadu, India

 

 

SOLE PROPRIETOR

 

Name :

Mr. Palavesa Muthu Bala Krishnan

Designation :

Proprietor

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is involved in construction activities like constructing roads, as well as it acts as a contractor of electric yard (related to wind mill). (Confirmed by management)

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

L/C and Others (RTGS)

 

 

Purchasing :

L/C and Others (RTGS)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Retailers and End Users

Reference :

Suzlon Wind Energy

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

  • Ganesa Wind Power

 

 

No. of Employees :

90 (Approximately)

 

 

Bankers :

Bank Name

State Bank of India

Branch

Chettikulam, Tirunelveli – 627001, Tamilnadu, India

Person Name (With Designation)

--

Contact Number

91-4637-257011 (Ringing)

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)

--

 

 

 

Auditors :

 

Name :

Michael and Associates

Chartered Accountants

Address :

Vallioor, Tamilnadu, India

M.No.:

29642

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern:

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Capital Investment :

 

Owned :

INR 26.708 Million

Borrowed :

--

Total :

INR 26.708 Million

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor’sCapital

 

26.708

17.855

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

26.708

17.855

LOAN FUNDS

 

 

 

1] Secured Loans

 

17.909

29.935

2] Unsecured Loans

 

0.000

0.000

TOTAL BORROWING

 

17.909

29.935

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

44.617

47.790

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

44.536

52.052

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.010

0.010

DEFERRED TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
2.726
2.435

 

Sundry Debtors

 
38.839
25.397

 

Cash & Bank Balances

 
12.414
5.891

 

Other Current Assets

 
0.950
0.000

 

Loans, Advances and Deposits

 
3.031
0.844

Total Current Assets

 
57.960
34.567

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
50.227
30.930

 

Other Current Liabilities and Provisions

 
7.662
7.909

Total Current Liabilities

 
57.889
38.839

Net Current Assets

 
0.071
(4.272)

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

44.617

47.790

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

 

199.015

137.126

 

Other Income

 

0.130

0.672

 

TOTAL

 

199.145

137.798

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Goods Sold

 

116.984

77.617

 

Site Work Expenses

 

0.175

1.359

 

Advertisement

 

0.016

0.000

 

CST

 

0.000

1.076

 

Entry Tax

 

0.148

0.661

 

Fuel Expenses

 

8.848

4.936

 

Labour  Wages

 

0.000

24.671

 

Labour Charges Paid

 

15.898

0.000

 

Repairs and Maintenance

 

1.881

0.352

 

Loading and Unloading Charges

 

0.530

0.138

 

Sales Tax

 

0.000

0.594

 

Transport Charges

 

1.409

0.567

 

Bar Bending Charges

 

2.915

0.728

 

Consumables

 

2.760

0.000

 

Freight Charges

 

0.000

0.267

 

Site Maintenance

 

0.000

0.228

 

Tractor/JCB Hire

 

0.000

2.726

 

Vehicle Hire

 

0.000

0.612

 

Vehicle Maintenance

 

0.723

0.441

 

Books and Periodicals

 

0.004

0.000

 

Audit Fees

 

0.235

0.030

 

Business Promotion

 

0.015

0.000

 

Computer Repairs and Maintenance

 

0.007

0.000

 

Accounting Charges

 

0.000

0.036

 

Batta

 

0.108

0.003

 

PF

 

0.053

0.000

 

Building Maintenance

 

0.000

0.073

 

DG Rent Expenses

 

0.000

0.018

 

Electrical Charges

 

0.054

0.027

 

Packaging and Forwarding

 

0.003

0.000

 

Labour Food Expenses

 

0.000

0.048

 

Labour Wefare Expenses

 

1.080

0.000

 

Handling and Forwarding Charges

 

0.000

0.007

 

Insurance Premium

 

0.515

0.256

 

Labour Medical Expenses

 

0.065

0.073

 

Labour Mess Expenses

 

2.599

0.138

 

Lab Testing

 

0.000

0.002

 

Testing Charges

 

0.038

0.000

 

ISO Certificates Fees

 

0.006

0.000

 

Machinery Spares

 

0.000

0.104

 

Machineries Hiring Charges

 

9.740

0.000

 

Material Testing

 

0.000

0.171

 

Miscellaneous Expenses

 

0.914

0.271

 

Office Expense

 

0.000

0.072

 

Postage and Courier Expenses

 

0.019

0.006

 

Power and Tools

 

0.000

0.012

 

Printing and Stationery

 

0.077

0.073

 

Professional Fees

 

0.569

0.197

 

Professional Tax

 

0.008

0.003

 

Room Rent

 

0.415

0.111

 

Road Tax

 

0.097

0.000

 

Safety Materials

 

0.000

0.038

 

Salary to Staff

 

3.341

1.624

 

Service Charges

 

0.000

0.002

 

Service Tax

 

3.912

0.000

 

Telephone Charges

 

0.151

0.092

 

Toll Gate Fees

 

0.000

0.108

 

Tools Expense

 

0.000

0.034

 

Travelling Charges

 

0.000

0.370

 

Travelling and Conveyance

 

1.179

0.000

 

Vehicle Insurance

 

0.000

0.052

 

Vehicle Spares

 

0.000

0.146

 

Water Expenses

 

0.000

0.003

 

Water Testing

 

0.000

0.002

 

Weigh Bridge Expenses

 

0.013

0.000

 

TOTAL

 

177.504

121.175

 

 

 

 

 

 

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

 

21.641

16.623

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

2.633

1.559

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

19.008

15.064

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

6.947

6.656

 

 

 

 

 

 

NET PROFIT FOR THE YEAR

 

12.061

8.408

 

 

 

 

 

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

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

71.23

67.60

 

 

 

 

Account Receivables Turnover

( Income / Sundry Debtors)

 

5.12

5.40

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

156.71

145.45

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

7.94

6.83

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.49

0.32

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.74

0.79

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

0.67

1.68

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

2.17

2.18

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

1.67

2.92

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

8.22

10.66

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

[(PAT / Sales) * 100]

%

 

6.06

6.13

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

11.77

9.71

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

45.16

47.09

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

1.00

0.89

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

0.95

0.83

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.26

0.21

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

0.67

1.68

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

1.00

0.89

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

Proprietor’s Capital

17.855

26.708

Reserves & Surplus

0.000

0.000

Money received against share warrants

0.000

0.000

Share Application money pending allotment

0.000

0.000

Net worth

17.855

26.708

 

 

 

Secured Loans

29.935

17.909

Unsecured Loans

0.000

0.000

Total borrowings

29.935

17.909

Debt/Equity ratio

1.677

0.671

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Turnover

137.126

199.015

 

45.133

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Turnover

137.126

199.015

Profit

8.408

12.061

 

6.13%

6.06%

 

 

 

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

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

Yes

17

Details of sister concerns

No

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 two years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last two

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

 


 

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 63.46

UK Pound

1

INR 86.15

Euro

1

INR 75.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

NRG

 

 

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)

 

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.