MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

486400

Report Date :

17.01.2018

 

IDENTIFICATION DETAILS

 

Name :

PADAM PARMESHWARI VENTURES PRIVATE LIMITED

 

 

Registered Office :

D-122, Bulandshahr Road, Industrial Area, Ghaziabad-201002, Uttar Pradesh

Mobile No.:

91-9045035000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

16.05.2013

 

 

Com. Reg. No.:

20-057078

 

 

Capital Investment / Paid-up Capital :

INR 2.500 Million

 

 

CIN No.:

[Company Identification No.]

U74120UP2013PTC057078

 

 

IEC No.:

Not Available

 

 

GSTIN:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAHCP1679A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

  • Trading of Dry Fruits (Registered Activity)

 

  • To carry on business as Merchants, traders, buyers, sellers, retailers, wholesalers, suppliers, indenters, packers, re-packers, preservers, movers, stockiest, agents, sub-agents, distributors, consignors, jobbers, brokers, concessionaires or otherwise deal in all kinds and classes of Goods and Commodities including Shares, stocks, future options and derivatives. .(As per memorandum of association)

 

 

No. of Employees :

Not Available

 

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 12000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2013 and it is having moderate track.

 

For the financial year 2017, the company has registered decrease in its revenue from operations as compared to previous year but maintained minimal profitability margin 0.26%.

 

However, rating takes into consideration moderate financial profile of the company marked by low reserves level along with moderate debt level.

 

Rating remains constrained on account declined in the revenue as well as profitability profile and modest liquidity position.

 

Trade relations are reported to be fair. Business is active. Payment terms are slow but correct.

 

The company 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 16.01.2018

 

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.

 

 

LOCATIONS

 

Registered Office :

D-122, Bulandshahr Road, Industrial Area, Ghaziabad-201002, Uttar Pradesh, India 

Tel. No.:

Not Available

Mobile No.:

91-9045035000

Fax No.:

Not Available

E-Mail :

goel.deepakji@gmail.com

 

 

DIRECTORS

 

As on 2017

 

Name :

Mr. Ankur Agarwal

Designation :

Director

Address :

6/1176, Behat Road City Kotwali, Saharanpur -247001, Uttar Pradesh, India 

Date of Appointment :

16.05.2013

DIN No.:

02915606

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U15400TG2010PTC068665

MAK FOODS AND MINERALS PRIVATE LIMITED

31/05/2010

-

 

 

Name :

Mr. Kush Agarwal

Designation :

Additional Director

Address :

R 5/127, Rajnagar, Ghaziabad -201002, Uttar Pradesh, India 

Date of Birth/Age :

28.01.1975

Date of Appointment :

01.07.2014

DIN No.:

02916934

 

 

Name :

Ms. Sonali Agarwal

Designation :

Director

Address :

R-5/127, Raj Nagar Opposite Ram Lila Ground, Ghaziabad- 201001, Uttar Pradesh, India 

Date of Appointment :

29.04.2014

DIN No.:

06618828

 


 

MAJOR SHAREHOLDERS

 

As on 31.03.2016

 

Names of Shareholders

No. of Shares

Kush Agarwal

5000

Ankur Agarwal

5000

Kush Agarwal And Sons

55000

Ankur Agarwal And Sons

55000

Pooja Agarwal

65000

Sonali Agarwal

65000

Total

250000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2016

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 



BUSINESS DETAILS

 

Line of Business :

  • Trading of Dry Fruits (Registered Activity)

 

  • To carry on business as Merchants, traders, buyers, sellers, retailers, wholesalers, suppliers, indenters, packers, re-packers, preservers, movers, stockiest, agents, sub-agents, distributors, consignors, jobbers, brokers, concessionaires or otherwise deal in all kinds and classes of Goods and Commodities including Shares, stocks, future options and derivatives. .(As per memorandum of association)

 

 

Products / Services :

Item Code No.

Products/Services Description

99611219

Dry Fruits

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • HDFC Bank Limited
  • Punjab National Bank
  • IDBI Bank Limited

Banker Name :

Tamilnad Mercantile Bank Limited

Branch :

3N/19, Dr. Ambedkar Roadnehru Nagar, Ghaziabad-201001, Uttar Pradesh, India 

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

HDFC Bank Limited

0.188

0.607

 

 

 

Short-term borrowings

 

 

Working capital loan

11.281

10.428

Total

11.469

11.035

 

Auditors :

 

Name :

Vikas Agarwal and Company

Chartered Accountants

Address :

P P Nikuj, Behat Road, Saharanpur- 247001, Uttar Pradesh, India 

 

91-132-2610004

Income-tax PAN of auditor or auditor's firm :

AEXPG8493C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

INR 10/- each

INR 2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

INR 10/- each

INR 2.500 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.500

2.500

2.500

(b) Reserves & Surplus

1.767

1.507

1.155

(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)

4.267

4.007

3.655

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.092

1.541

1.485

(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)

2.092

1.541

1.485

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

11.281

10.428

14.665

(b) Trade payables

22.989

8.972

16.276

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.589

10.545

4.731

Total Current Liabilities (4)

34.859

29.945

35.672

 

 

 

 

TOTAL

41.218

35.493

40.812

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.422

1.892

2.499

(ii) Intangible Assets

0.263

0.168

0.042

(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

0.054

0.069

0.094

Total Non-Current Assets

2.739

2.129

2.635

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

18.316

3.385

20.183

(c) Trade receivables

13.212

22.493

12.555

(d) Cash and cash equivalents

0.868

0.352

0.448

(e) Short-term loans and advances

6.024

5.645

2.921

(f) Other current assets

0.059

1.489

2.070

Total Current Assets

38.479

33.364

38.177

 

 

 

 

TOTAL

41.218

35.493

40.812

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

99.037

141.027

165.910

 

Other Income

0.284

0.152

0.120

 

TOTAL

99.321

141.179

166.030

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

107.075

116.999

173.316

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(14.931)

16.798

(15.754)

 

Employees benefits expense

1.925

1.893

1.986

 

Other expenses

2.051

2.263

3.915

 

TOTAL

96.120

137.953

163.463

 

 

 

 

 

 

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

3.201

3.226

2.567

 

 

 

 

 

Less

FINANCIAL EXPENSES

2.058

1.845

0.572

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.143

1.381

1.995

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.784

0.863

0.561

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.359

0.518

1.434

 

 

 

 

 

Less

TAX

0.099

0.160

0.445

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.260

0.358

0.989

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

1.04

1.43

3.96

 

 

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) operating activity

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)

48.69

58.22

27.62

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.50

6.27

13.21

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

78.37

27.99

34.28

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.17

0.95

0.13

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.19

1.57

1.01

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.90

0.89

0.91

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

3.13

2.99

4.42

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

8.17

7.47

9.76

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.63

0.51

0.70

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.56

1.75

4.49

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.26

0.25

0.60

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.63

1.01

2.42

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

6.09

8.93

27.06

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.10

1.11

1.07

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.58

1.00

0.50

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.10

0.11

0.09

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

5.35

4.79

6.46

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.10

1.11

1.07

 

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

Share Capital

2.500

2.500

2.500

Reserves & Surplus

1.155

1.507

1.767

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

3.655

4.007

4.267

 

 

 

 

long-term borrowings

1.485

1.541

2.092

Short term borrowings

14.665

10.428

11.281

Total borrowings

16.150

11.969

13.373

Debt/Equity ratio

4.419

2.987

3.134

 

 

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

165.910

141.027

99.037

 

 

(14.998)

(29.774)

 

 

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

165.910

141.027

99.037

Profit

0.989

0.358

0.260

 

0.60%

0.25%

0.26%

 


 

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

No

8]

Designation of contact person

No

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

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

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

No

35]

Negative Reporting by Auditors in the Annual Report

No

 

UNSECURED LOAN

 

PARTICULAR

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Loan from related parties

1.904

0.934

 

 

 

Total

1.904

0.934

 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G39850706

10537249

TAMILNAD MERCANTILE BANK LIMITED

03/12/2014

-

02/03/2017

15000000.0

3N/19, DR. AMBEDKAR ROAD NEHRU NAGAR GHAZIABAD-201001, , UTTAR PRADESH, INDIA 

 

 

FIXED ASSETS

  • Air conditioner
  • Car
  • Computer
  • Mobile Phone
  • Scooter

 

 

 

 

 

 

 


 

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

 

Analysis Done by :

PSD

 

 

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

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.