MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

482256

Report Date :

18.01.2018

 

IDENTIFICATION DETAILS

 

Name :

BHARGAVI POLYMER

 

 

Formerly Known As :

SHIVA SAKTHI INDUSTRIAL WORKS

 

 

Registered Office :

No 12/1, New SIDCO Industrial Estate, Sri Nagar, Hosur- 635109, Tamilnadu

Mobile No.:

91-9443353758 (Mr. B Rajavelu)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Establishment :

18.06.2015

 

 

Capital Investment / Paid-up Capital :

INR 23.364 Lacs

 

 

IEC No.:

Not Applicable

 

 

GSTIN/UIN:

33AJNPR3589F2ZQ

 

 

TIN No.:

33956322223

 

 

PAN No.:

[Permanent Account No.]

AJNPR3589F

 

 

SSI Reg. No.:

--

 

 

Shop & Establishment Certificate No.:

--

 

 

ISO Certificates :

150902019151 Start Date: 02.09.2015  Expiry Date: 01.09.2018

 

 

Udyog Aadhaar No.:

TN11A0008573

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer of Plastic injection moulding for automobile.

 

 

No. of Employees :

12 (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

 

Status :

Small Concern

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small proprietary concern started in the year 2015.

 

It is a manufacturer of plastic injection moulding for automobile.

 

As per available financials of 2017, the concern has increased its revenue from operation and maintained decent profitability margin of 12.06%.

 

However, rating takes into consideration moderate financial profile of the concern marked by modest cash balance and unfavourable gap between trade payables and receivables.

 

Further rating is constrained on account of modest scale of revenue profile, short track of business operation and intensely competitive nature of industry.

 

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

 

The concern can be considered for business dealings with some caution.

 

Note: Site visit was conducted at the address which you have provided. Our executive has successfully traced the subject on the given address.

 

At the premises our executive met to Mr. B Rajavelu (Proprietor).

 

As per our executive observation, location of the concern is easy to find.

 

Landmark was near Ananda Bhaver Hotel, near Hosur Bus Stand. It is a 1 storey building and firm is situated on ground floor. Locality appears to be industrial. Area seems to be neutral.

 

Area of the premises was 3000 (SQ.FT) and 12 employees were sighted into premises.

 

Name board of the concern was sighted at the given address.

 

Further, our executive also enquired from neighbours i.e. Mr. Balaji (Kamakshi Plastic Components) and Mr. Elaw Parithi (Sona Enterprises) and they were also confirmed that concern is exists on given address.

 

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 18.01.2018

 

 

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. B Rajavelu

Designation :

Proprietor

Contact No.:

91-9443353758

Date :

17.01.2018

 

 

LOCATIONS

 

Registered Office / Factory:

No 12/1, New SIDCO Industrial Estate, Sri Nagar, Hosur- 635109, Tamilnadu, India 

Tel. No.:

91-4344-245358

Mobile No.:

91-9443353758 (Mr. B Rajavelu)

Fax No.:

Not Available

E-Mail :

bhargavipolymer@gmail.com

velu5358@gmail.com

Area :

1500 Sq. Ft

Location :

Rented

Locality :

Industrial

 

 

SOLE PROPRIETOR

 

Name :

Mr. B Rajavelu

Designation :

Proprietor

Address :

D No. 3/90, Lakshmi Narayana Nagar, 3rd Main, 8th Cross, Hosur, Tamilnadu, India 

Mobile No.:

91-9443353758

Email:

velu5358@gmail.com

Date of Birth/Age :

31.07.1985

Qualification :

BBA

Aadhaar Card No:

7330 9619 1823

PAN No.:

AJNPR3589F

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Plastic injection moulding for automobile.

 

 

Products :

Chapter

Description

HSN Code

 

 

 

Polymers, Polyethylene, Cellulose (1)

Articles for the conveyance or packing of goods, of plastics; stoppers, lids, caps and other closures, of plastics

3923

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Local: Credit (100%)

 

 

Purchasing :

Local: Credit (30 Days) (100%)

 

PRODUCTION DETAILS

 

Types of goods

Unit of measurement

No of shifts

 

 

 

Plastic

EA

2

 

 

 

GENERAL INFORMATION

 

Suppliers :

Name of supplier

Contact person

Mobile No.

% in Total sales

Shankla Industries

Mr. Dinakaran

91-9980922323

40%

Hema Rubbers

Mr. Rangarajan

91-9940812252

60%

 

 

Customers :

Manufacturer

 

Name of Customer

Contact person

Mobile No.

% in Total sales

Hitech Industries

Mr. Muthuraj

91-9345261532

20%

Badve Engineering

Mr. Anand

91-9722024800

60%

Jayshree Polymers

Mr. Vinod

91-7810957752

20%

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

Banker Name :

Axis Bank Limited

Branch :

Palaniappa Building, 10-78-28, Bay Pass Road, Hosur – 635109, Tamilnadu, India

Branch Code:

0535

Person Name (With Designation) :

Mr. P Parthiban (Relationship Manager)

Contact Number :

91-4344-245603

91-9443563675

Email:

ragavan.a@axisbank.com

Name of Account Holder :

916020009608625

IFSC Code/ RTGS / NEFT:

UTIB0000535

MICR No.:

635211402

Type of Account:

Current Account

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

Auditors :

 

Name :

B C Vadivel and Company

Chartered Accountants

Address :

65/13, First Floor, BKPMM’s Complex, Opposite ‘K’ Theatre, Krishnagiri – 635001, Tamilnadu, India

Mobile No.:

91-9443464111

Tel No.:

91-4343-235431

Email:

bcvadivel@yahoo.co.in

Membership No.:

206700

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern :

--

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

CAPITA ACCOUNT

INR IN LACS

 

 

Opening capital

17.785

Add: Net profit

9.139

 

26.924

Less: Drawings

3.560

 

 

Total

23.364


 

 

FINANCIAL DATA

[all figures are INR Lacs]

 

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

 

ABRIDGED BALANCE SHEET

 

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

EQUITY AND LIABILITIES

 

 

 

1] Capital Account

23.364

17.785

15.475

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

23.364

17.785

15.475

LOAN FUNDS

 

 

 

1] Secured Loans

41.011

9.970

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

41.011

9.970

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

64.375

27.755

15.475

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

43.699

5.169

6.213

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

3.653

2.152

4.860

 

Sundry Debtors

15.633

13.526

3.263

 

Cash & Bank Balances

1.705

1.083

0.375

 

Other Current Assets

4.260

9.256

4.256

 

Loans & Advances

0.000

0.000

0.000

Total Current Assets

25.251
26.017
12.754

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

4.565

3.270

3.492

 

Other Current Liabilities

0.010

0.161

0.000

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

4.575
3.431
3.492

Net Current Assets

20.676

22.586

9.262

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

64.375

27.755

15.475

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

75.809

45.744

34.177

 

Other Income

3.563

3.563

8.928

 

TOTAL

79.372

49.307

43.105

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

37.969

20.338

15.808

 

Salaries and Wages

7.908

6.352

8.633

 

Electricity Charges

2.663

1.582

0.741

 

Consumables

14.889

9.938

8.509

 

Auditor Fees

0.045

0.050

0.040

 

Accounting Charges

0.000

0.000

0.180

 

Rent

1.620

1.620

1.530

 

Repairs and Maintenance

0.169

0.157

0.153

 

Travelling Expense

0.198

0.167

0.196

 

Staff Welfare

0.475

0.390

0.265

 

Office Expense

0.163

0.156

0.126

 

Printing and Stationery

0.224

0.185

0.165

 

Loan processing fees

0.601

0.328

0.000

 

Postage and Courier Charges

0.019

0.015

0.010

 

Vehicle Maintenance

0.195

0.162

0.133

 

Telephone Expense

0.196

0.163

0.264

 

TOTAL

67.334

41.603

36.753

 

 

 

 

 

 

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

12.038

7.704

6.352

 

 

 

 

 

Less

FINANCIAL EXPENSES

2.078

0.791

0.065

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

9.960

6.913

6.287

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.820

1.044

1.431

 

 

 

 

 

 

NET PROFIT

9.140

5.869

4.856

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

75.27

107.93

34.85

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.85

3.38

10.47

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

43.88

58.69

80.63

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

3.30

3.58

1.31

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.28

1.49

1.02

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.66

0.43

0.18

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.76

0.56

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.20

0.19

0.23

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.87

0.29

0.40

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

5.79

9.74

97.72

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

12.06

12.83

14.21

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

13.26

18.82

25.60

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

39.12

33.00

31.38

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

5.52

7.58

3.65

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

4.72

6.96

2.26

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.34

0.57

0.82

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

1.76

0.56

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

5.52

7.58

3.65

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

FINANCIAL ANALYSIS

[all figures are INR Lacs]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Capital Account

15.475

17.785

23.364

Reserves & Surplus

0.000

0.000

0.000

Net worth

15.475

17.785

23.364

 

 

 

 

Secured Loans

0.000

9.970

41.011

Unsecured Loans

0.000

0.000

0.000

Total borrowings

0.000

9.970

41.011

Debt/Equity ratio

0.000

0.561

1.755

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Lacs

INR In Lacs

INR In Lacs

Sales

34.177

45.744

75.809

 

 

33.844

65.724

 

 

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

34.177

45.744

75.809

Profit/(Loss)

4.856

5.869

9.140

 

14.21%

12.83%

12.06%

 

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

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

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

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

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

 

INSURANCE

 

Name of the insurance company

Type of insurance

Items insured

Sum Insured in Lacs

Valid From

Valid Up to

 

 

 

 

 

 

United India

Fire Insurance

All

INR 25.000 Lacs

17.08.2017

16.08.2018

 

 

FIXED ASSETS

 

 

 

 

OBSERVATION POINTS

 

Name of Company :

BHARGAVI POLYMER

 

 

Address :

No 12/1, New SIDCO Industrial Estate, Sri Nagar, Hosur- 635109, Tamilnadu, India

 

 

Mobile No.:

91-9443353758

 

 

Email :

bhargavipolymer@gmail.com

 

 

Person to whom we met:

Name: Mr. B Rajavelu  Designation: Proprietor

 

 

Name Board :

Sighted

 

 

Location:

Easy

 

 

Landmark (If Any):

Near Ananda Bhaver Hotel, Near Hosur Bus Stand

 

 

Total Floors of the building:

Ground + 1 Floor

 

 

Subject situated on:

Ground Floor 

 

 

Locality:

Industrial

 

 

Area of premises :

3000 Sq. Ft

 

 

Area :

Neutral

 

 

Level of operation :

Medium

 

 

No. of employees seen at premises:

12

 

 

Visibility of Items:

·         Telephone

·         Computers

·         Office Equipment

·         Xerox Machine

 

 

Furniture items sighted :

Yes

 

 

Sister Concerns (Other name on name board:

NA

 

 

Neighbour’s interview :

Name of Company: Kamakshi Plastic Components

Contact Person Name: Mr. Balaji

 

Name of Company: Sona Enterprises

Contact Person Name: Mr. Elaw Parithi

 

 

Proof of visit:

Visiting Card / Photograph

 

 

Photograph:

Exterior with name board / Interior / Shop Floor / Stock etc.

 

 

Details of the person conducting visit:

 

 

 

Name:

Mr. Mohan M S

Designation

Filed Executive

Contact No.:

91-9986013246

Date:

17.01.2018

 


 

PICTURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

      

 

 

 

   

 

 

 

 

 

 

 

 

 

       

 

    

 

 

 

 

   

NEIGHBOURS

 

      

 

 

 

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 (as on 18.01.2018) (date of report) :

 

            No press reports / filings exists on the subject.

 

INFORMATION DETAILS

 

Information Gathered by :

TRU

 

 

Analysis Done by :

PSD

 

 

Report Prepared by :

KVT

 

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

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.

 
 

·