MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

482040.2

Report Date :

15.01.2018

 

IDENTIFICATION DETAILS

 

Name :

BREW FORCE TECHNOLOGIES

 

 

Registered Office :

F-42 Shopping Complex-1, Mansarovar Garden, New Delhi - 110015

Tel. No.:

91-11-40574893

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Establishment :

30.04.2008

 

 

Capital Investment / Paid-up Capital :

INR 78.845 Million

 

 

IEC No.:

0510045880

 

 

GSTIN:

05AAJFB2358P2Z3 /07AAJFB2358P1Z0

 

 

TIN/ CST No.:

05008910251/07750445920

 

 

Service Tax Registration number:

AAJFB2358PSD001

 

 

PAN No.:

[Permanent Account No.]

AAJFB2358P

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

Manufacturer, Trader, Exporter and Importer of  industrial plant brewery and distilleries, RTD plant, food processing machineries (Confirmed by management)

 

 

No. of Employees :

70 Approximately (In office:20, In Factory 50)

 

 

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 partnership firm established in the year 2008 and it is a manufacturer, trader, importer and exporter of industrial plant brewery and distilleries, RTD plant and food processing machineries.

 

As per the financials of March 2017, the subject has registered a growth of 30.74% in its sales turnover as compared to its previous year’s sales turnover and has reported average profit margin of 1.39% under review.

 

Rating take into consideration the subject’s satisfactory track record of business operations marked by sound capital base along with average debt coverage indicators and decent liquidity position.

 

Further, customer (Devans Modern Breweries Limited and NEFA Breweries Private Limited) and supplier (Jindal Stainless Steelway Limited and Mehta Steel House) gave positive response about the subject and they are satisfied with the overall performance of the subject.

 

Payments are reported to be usually correct.

 

In view of aforesaid, the subject 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

SMERA

Rating

Long term rating = BB

Rating Explanation

Moderate risk of default

Date

15.11.2017

 

Rating Agency Name

SMERA

Rating

Short term rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

15.11.2017

 

 

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 15.01.2018

 

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. Ashish Gupta

Designation :

Assistant Manager (Accounts)

Contact No.:

91-9899862243 / 9899048568

Date :

21.12.2017

 

 

LOCATIONS

 

Registered Office :

F-42 Shopping Complex-1, Mansarovar Garden, New Delhi – 110015, India

Tel. No.:

91-11-40574893

Mobile No.:

91-9899862243 / 9899048568 (Mr. Ashish Gupta)

Fax No.:

Not Available

E-Mail :

info@brewforce.co.in

Website :

http://www.brewforce.co.in

Area :

1797 Sq. Ft.

Location :

Owned

 

 

Factory :

Kh. No 122MI Central Hope Town, Selaqui, , Dehradun – 248011, Uttrakhand, India

E-Mail :

brewforceuk_accounts@yahoo.in

Area :

40329 Sq. Ft.

Location:

Owned

 

 

PARTNERS

 

Name :

Mr. Balbir Singh Malhotra

Designation :

Partner 

Address :

WZ-22/1, New Sahibpura, Tilak Nagar, New Delhi – 110018, India

Date of Birth/Age :

47 Years

Qualification :

Graduate

Experience :

29 Years

 

 

Name :

Mr. Pritam Singh

Designation :

Partner 

Address :

WZ-22/1 New Sahibpura, Tilak Nagar, New Delhi – 110018, India

Date of Birth/Age :

75 Years

Qualification :

Matric

Experience :

50 Years

 

 

KEY EXECUTIVES

 

Name :

Mr. Ashish Gupta

Designation :

Assistant Manager (Accounts)

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Trader, Exporter and Importer of  industrial plant brewery and distilleries, RTD plant, food processing machineries (Confirmed by management)

 

 

Products :

  • Industrial Plant Brewery
  • Distilleries RTD Plant
  • Food Processing Machineries

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

L/C and Credit (30 Days)

 

 

Purchasing :

Credit (60 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Jindal Stainless Steelway Limited

Name of the Person :

Mr. Sanjay (Manager)

Contact No.:

91-9717885583

Since How Long Known :

About 9 Years

Maximum Limit Dealt :

INR 200.000 million (Yearly)

Experience :

Payment Behaviour

Market Goodwill

Overall

Excellent

Excellent

Excellent

Remark:

Mr. Sanjay (Manager) confirmed that the subject company’s behaviour and market goodwill and overall performance is excellent. 

 

Reference :

Mehta Steel House

Name of the Person :

Mr. Prakash Mehta (Partner)

Contact No.:

91-9833129995

Since How Long Known :

About 9 Years

Maximum Limit Dealt :

INR 30.000 million (Yearly)

Experience :

Payment Behaviour

Market Goodwill

Overall

Excellent

Excellent

Excellent

Remark:

Mr. Prakash Mehta (Partner) confirmed that subject company’s payment behaviour and market goodwill and overall performance is excellent.

 

Reference :

Shib Dass Metals Private Limited

Name of the Person :

Mr. Vivek Arora

Contact No.:

91-9810014625

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

Mr. Vivek Arora denied to provide information as he was busy 

 

 

Customers :

Wholesalers

 

Reference :

Devans Modern Breweries Limited

Name of the Person :

Mr. Prem Dewan (Managing Director)

Contact No.:

91-9810197435

Since How Long Known :

About 9 Years

Maximum Limit Dealt :

INR 150.000 Million
(Yearly)

Experience :

Product Quality

Delivery Behaviour

Overall

Excellent

Excellent

Excellent

Remark:

Mr. Prem Dewan (Managing Director) confirmed that the subject company’s products quality and delivery behaviour and overall performance is excellent.

 

Reference :

Nefa Breweries Private Limited

Name of the Person :

Mr. Sanjay Dewan (Managing Director)

Contact No.:

91-9436041751, 9999395274

Since How Long Known :

3 Years

Maximum Limit Dealt :

INR 80.000 million (Yearly)

Experience :

Products Quality

Delivery Behaviour

Overall

Excellent

Excellent

Excellent

Remark:

Mr. Mr. Sanjay Dewan (Managing Director) confirmed that the subject company’s products quality and delivery behaviour and overall performance is excellent.

 

 

No. of Employees :

70 Approximately (In Office:20, In Factory 50)

 

 

Bankers :

Banker Name :

Syndicate Bank

Branch :

Barakhamba Road, New Delhi – 110001, India

Person Name (With Designation) :

Ms. Divya Puri

Contact Number :

91-11-23319907 (Ringing)

Name of Account Holder :

Brew Force Technologies

Account Number :

90361400000447

Account Since (Date/Year of Account Opening) :

26.02.2016

Average Balance Maintained :

--

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

INR 70.000 million (Not confirmed by management)

Account Operation :

--

Remark :

--

 

Auditors :

 

Name :

Surjeet Singh Virdi and Company

Chartered Accountants

Address :

25/33, East Patel Nagar, New Delhi – 110008, India

Tel No.:

91-11-25712100

E-Mail :

anshsurjeet@gmail.com

Membership No.:

091222

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern :

--

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Capital Investment :

 

Owned :

INR 78.845 Million

Borrowed :

--

Total :

INR 78.845 Million

 

FINANCIAL DATA

[all figures are INR Million]

 

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

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Partners Capital

78.845

80.256

70.905

(b) Reserves & Surplus

0.000

0.000

0.000

(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)

78.845

80.256

70.905

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

96.881

76.289

79.785

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

96.881

76.289

79.785

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

89.362

116.898

446.695

(c) Other current liabilities

286.910

111.534

41.178

(d) Short-term provisions

2.737

1.752

4.461

Total Current Liabilities (4)

379.009

230.184

492.334

 

 

 

 

TOTAL

554.735

386.729

643.024

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

114.486

108.097

44.006

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

114.486

108.097

44.006

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

23.587

52.782

142.463

(c) Trade receivables

103.255

133.220

256.402

(d) Cash and cash equivalents

30.123

14.726

9.528

(e) Short-term loans and advances

283.284

77.904

190.625

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

440.249

278.632

599.018

 

 

 

 

TOTAL

554.735

386.729

643.024

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

726.957

556.030

1393.959

 

Other Income

2.877

2.788

1.611

 

TOTAL

729.834

558.818

1395.570

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

585.057

426.975

1243.292

 

Manufacturing Expenses

31.936

38.277

54.913

 

Employees benefits expense

37.167

30.103

21.690

 

Other expenses

37.909

38.227

44.255

 

TOTAL

692.069

533.582

1364.150

 

 

 

 

 

 

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

37.765

25.236

31.420

 

 

 

 

 

Less

FINANCIAL COST

14.190

10.851

6.413

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

23.575

14.385

25.007

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

10.753

8.157

4.951

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

12.822

6.228

20.056

 

 

 

 

 

Less

TAX

2.736

4.461

4.460

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

10.086

1.767

15.596

 

 

 

 

 

 

IMPORT

 

 

 

 

Raw Material

91.186

16.231

NA

 

Total

91.186

16.231

NA

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

51.84

87.45

67.14

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.04

4.17

5.44

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

55.75

99.93

131.14

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.60

0.48

0.22

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.33

0.23

0.71

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.86

0.79

0.89

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.23

0.95

1.13

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

4.81

2.87

6.94

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.45

1.35

0.62

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.66

2.33

4.90

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.39

0.32

1.12

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.82

0.46

2.43

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

12.79

2.20

22.00

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.16

1.21

1.22

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.10

0.98

0.93

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.14

0.21

0.11

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

1.23

0.95

1.13

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.16

1.21

1.22

 

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

Partners  Capital

70.905

80.256

78.845

Reserves & Surplus

0.000

0.000

0.000

Net worth

70.905

80.256

78.845

 

 

 

 

long-term borrowings

79.785

76.289

96.881

Short term borrowings

0.000

0.000

0.000

Total borrowings

79.785

76.289

96.881

Debt/Equity ratio

1.125

0.951

1.229

 

 

 

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

1393.959

556.030

726.957

 

 

(60.111)

30.741

 

 

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

1393.959

556.030

726.957

Profit

15.596

1.767

10.086

 

1.12%

0.32%

1.39%

 

 

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

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

Yes

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

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 three years

Yes

30

Major shareholders, if available

No

31

External Agency Rating, if available

Yes

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 63.39

UK Pound

1

INR 85.74

Euro

1

INR 76.25

 

 

INFORMATION DETAILS

 

Information Gathered by :

POON

 

 

Analysis Done by :

VIV

 

 

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

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.