MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

486218

Report Date :

17.01.2018

 

IDENTIFICATION DETAILS

 

Name :

K K ENTERPRISE

 

 

Registered Office :

25, Ganeshwadi , M.J. Market, Kalbadevi Road, Mumbai-400002, Maharashtra

Tel. No.:

91-22-22414758/ 22410792

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

March, 2003

 

 

Capital Investment :

INR 7.124 Million

 

 

IEC No.:

0303010240

 

 

TIN No.:

27930552385

 

 

PAN No.:

[Permanent Account No.]

AOPPS9040H

 

 

GSTIN :

27AOPPS9040H1ZD

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer of Readymade Garments. (Confirmed by Management)

 

 

No. of Employees :

380 (Approximately)

 

 

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 20354

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

K K Enterprise is engaged in manufacturing of readymade garments. The concern was started in the year 2003 and is based in Mumbai, Maharashtra. It is an established proprietary concern having moderate track record.

 

As per available audited financials of 2017, revenue and profit of the concern has sharply declined.

 

The rating is also constrained on account of huge borrowings recorded by the concern which may act as a threat and high competition from organized and unorganized players in garments industry.

 

Trade relations are reported as fair. Business is active. Payments are slow but correct.

 

The concern 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

 

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 17.01.2018.

 

 

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. Sahil Shah

Designation :

Chief Executive Officer

Contact No.:

91-9321150161

Date :

13.01.2018

 

LOCATIONS

 

Registered Office :

25, Ganeshwadi , M.J. Market, Kalbadevi Road, Mumbai-400002, Maharashtra, India

Tel. No.:

91-22-22414758/ 22410792

Mobile No.:

91-9321150161 (Mr. Sahil Shah)

Fax No.:

Not Available

E-Mail :

shahilm2003@yahoo.co.in

Area :

1200 Sq. ft.

Location :

Owned

 

 

Factory:

Gala No. E-1, Building No. 1971/1 and 221, Oswal Industrial Complex, Sonale Village, Taluka Bhiwandi, District Thane-421302, Maharashtra India

Tel. No.:

91-25-22282380

E-Mail :

ent.kk2011@gmail.com

Area :

6000 Sq. Ft.

Location :

Rented

 

 

SOLE PROPRIETOR

 

Name :

Mr. Kinnari Sahil Shah

Designation :

Proprietor

Address :

9, Babulnath Road, 2nd Floor, Matruchya Building, Babulnath, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

14.04.1978

Experience :

13 Years

PAN No

AOPPS9040H

 

 

KEY EXECUTIVES

 

Name :

Mr. Sahil Shah

Designation :

Chief Executive Officer

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Readymade Garments. (Confirmed by Management)

 

 

Products :

Readymade Garments

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash and Credit (30 Days)

 

 

Purchasing :

Cash and Credit (30 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Shubham Enterprises, Mumbai

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Retailers and End Users

 

Reference:

Future Retail Limited

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

380 [Approximately]

 

 

Bankers :

 

Bank Name:

Syndicate Bank

Branch:

1st Floor, Above Baadshah Coldrink, Crawford Market, Mumbai – 400003, Maharashtra, India

Person Name (with Designation):

--

Contact Number:

91-22-23444990

Name of Account Holder:

--

Account Number:

50311400000140 (Not confirmed)

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

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

Bank holiday

 

Auditors :

 

Name :

Borkar and Muzumdar

Chartered Accountants

Tel No:

91-22-26691254

Email:

rajesh@bnmca.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern :

·         K N Garments

Address: 2nd Floor, Matruchaya Building, Babulnath, Mumbai – 400002, Maharashtra, India

Line of Business: Readymade Garments

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Capital Investment :

 

Owned :

INR 7.124 Million

Borrowed :

--

Total :

INR 7.124 Million

 


 

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] Capital Account

7.124

12.445

13.052

2] Reserves & Surplus

0.000

0.000

0.000

NETWORTH

7.124

12.445

13.052

LOAN FUNDS

 

 

 

1] Secured Loans

136.245

147.064

98.593

2] Unsecured Loans

22.226

54.005

18.750

TOTAL BORROWING

158.471

201.069

117.343

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

165.595

213.514

130.395

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

11.248

13.002

14.745

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

27.376

20.879

19.324

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

39.534

83.281

33.779

 

Sundry Debtors

28.828

42.043

76.574

 

Cash & Bank Balances

1.517

6.006

1.531

 

Other Current Assets

0.000

0.539

0.588

 

Loans & Advances

165.873
152.102

131.916

Total Current Assets

235.752
283.971
244.388

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

107.692

103.994

145.896

 

Other Current Liabilities

1.089

0.344

0.000

 

Provisions

0.000

0.000

2.166

Total Current Liabilities

108.781
104.338
148.062

Net Current Assets

126.971

179.633

96.326

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

165.595

213.513

130.395

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Sales

197.938

261.793

392.701

 

 

Other Income

5.767

4.721

2.375

 

 

TOTAL                                    

203.705

266.514

395.076

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

176.225

223.810

319.136

 

 

Transportation Exp

2.794

6.775

0.000

 

 

Discount Allowed

9.452

11.359

15.027

 

 

Export Clearing Expenses

0.118

0.179

0.000

 

 

audit fees

0.000

0.075

0.000

 

 

Salary

2.963

2.913

0.000

 

 

Brokerage/Commission Expenses

2.716

0.498

0.000

 

 

Business Promotion Expenses

0.786

1.334

0.000

 

 

Car expenses

0.000

0.168

0.000

 

 

Car Insurance

0.125

0.187

0.000

 

 

Conveyance Exp

0.355

0.110

0.000

 

 

Electricity Exp.

0.127

0.582

0.000

 

 

Motor Car Expenses

0.063

0.000

0.000

 

 

legal case

0.000

0.025

0.000

 

 

Mukadami & Hamali

0.378

0.247

0.000

 

 

Office Expenses

0.141

0.048

0.000

 

 

Packing Expenses

0.861

1.101

0.891

 

 

Postage & Angadia

0.082

0.027

0.000

 

 

Printing & Stationery

0.081

0.059

0.000

 

 

Professional Fees

0.065

0.163

0.000

 

 

Profession Tax Paid

0.003

0.003

0.000

 

 

Rent on godown

0.000

0.020

0.000

 

 

Rate and taxes

0.425

0.000

0.000

 

 

Rent for Shop

0.352

0.316

0.000

 

 

Repairs & Maintenance

0.146

0.026

0.000

 

 

Sales tax paid

0.436

7.532

25.994

 

 

Shop insurance

0.068

0.061

0.000

 

 

Salary of staff

0.000

0.000

3.605

 

 

Staff  Welfare expenses

0.082

0.046

0.000

 

 

Sundry Expenses

0.225

0.152

0.000

 

 

Telephone Exp

0.249

0.258

0.000

 

 

Testing Charges

0.046

0.021

0.000

 

 

Travelling Exp.

0.220

0.434

0.000

 

 

Transportation expenses

0.000

0.044

9.746

 

 

Other expenses

0.000

0.000

6.529

 

 

TOTAL                                    

199.584

258.573

380.928

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST,  DEPRECIATION AND AMORTISATION

4.121

7.941

14.148

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.194

2.909

6.332

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE DEPRECIATION AND AMORTISATION

2.927

5.032

7.816

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.856

2.182

2.460

 

 

 

 

 

 

NET PROFIT/ (LOSS)               

1.071

2.850

5.356

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

53.16

58.62

71.17

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

6.87

6.23

5.13

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

223.05

169.60

166.86

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.10

0.10

0.42

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.37

0.61

0.96

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.97

0.96

0.95

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

22.24

16.16

8.99

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

18.39

12.72

12.78

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.58

1.04

1.13

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3.45

2.73

2.23

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.54

1.09

1.36

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.39

0.90

1.92

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

15.03

22.90

41.04

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.80

1.79

1.47

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.50

1.27

1.26

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.03

0.04

0.05

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

22.24

16.16

8.99

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.80

1.79

1.47

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

Capital Account

13.052

12.445

7.124

Reserves & Surplus

0.000

0.000

0.000

Net worth

13.052

12.445

7.124

 

 

 

 

Secured loans

98.593

147.064

136.245

Unsecured Loans

18.750

54.005

22.226

Total borrowings

117.343

201.069

158.471

Debt/Equity ratio

8.990

16.157

22.245

 

 

 

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

392.701

261.793

197.938

 

 

(33.335)

(24.391)

 

 

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

392.701

261.793

197.938

Profit

5.356

2.850

1.071

 

1.36%

1.09%

0.54%

 

 


 

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

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)

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

Yes

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

Yes

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 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 63.76

UK Pound

1

INR 87.91

Euro

1

INR 78.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ARC

 


 

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.